Highlights

[PADINI] YoY TTM Result on 2010-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     11.74%    YoY -     23.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 789,765 726,112 558,561 522,949 477,059 383,306 317,173 16.41%
  YoY % 8.77% 30.00% 6.81% 9.62% 24.46% 20.85% -
  Horiz. % 249.00% 228.93% 176.11% 164.88% 150.41% 120.85% 100.00%
PBT 117,340 129,689 104,632 86,280 67,611 57,660 44,063 17.71%
  YoY % -9.52% 23.95% 21.27% 27.61% 17.26% 30.86% -
  Horiz. % 266.30% 294.33% 237.46% 195.81% 153.44% 130.86% 100.00%
Tax -32,265 -34,408 -29,337 -25,306 -18,077 -15,909 -12,620 16.92%
  YoY % 6.23% -17.29% -15.93% -39.99% -13.63% -26.06% -
  Horiz. % 255.67% 272.65% 232.46% 200.52% 143.24% 126.06% 100.00%
NP 85,075 95,281 75,295 60,974 49,534 41,751 31,443 18.03%
  YoY % -10.71% 26.54% 23.49% 23.10% 18.64% 32.78% -
  Horiz. % 270.57% 303.03% 239.47% 193.92% 157.54% 132.78% 100.00%
NP to SH 85,075 95,281 75,295 60,974 49,534 41,715 31,404 18.05%
  YoY % -10.71% 26.54% 23.49% 23.10% 18.74% 32.83% -
  Horiz. % 270.90% 303.40% 239.76% 194.16% 157.73% 132.83% 100.00%
Tax Rate 27.50 % 26.53 % 28.04 % 29.33 % 26.74 % 27.59 % 28.64 % -0.67%
  YoY % 3.66% -5.39% -4.40% 9.69% -3.08% -3.67% -
  Horiz. % 96.02% 92.63% 97.91% 102.41% 93.37% 96.33% 100.00%
Total Cost 704,690 630,831 483,266 461,975 427,525 341,555 285,730 16.22%
  YoY % 11.71% 30.53% 4.61% 8.06% 25.17% 19.54% -
  Horiz. % 246.63% 220.78% 169.13% 161.68% 149.63% 119.54% 100.00%
Net Worth 375,194 342,337 282,642 131,638 204,694 131,641 131,127 19.13%
  YoY % 9.60% 21.12% 114.71% -35.69% 55.49% 0.39% -
  Horiz. % 286.13% 261.07% 215.55% 100.39% 156.10% 100.39% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 52,650 39,487 26,292 3,949 28,983 13,164 13,051 26.14%
  YoY % 33.33% 50.19% 565.77% -86.37% 120.17% 0.86% -
  Horiz. % 403.41% 302.55% 201.45% 30.26% 222.07% 100.86% 100.00%
Div Payout % 61.89 % 41.44 % 34.92 % 6.48 % 58.51 % 31.56 % 41.56 % 6.86%
  YoY % 49.35% 18.67% 438.89% -88.92% 85.39% -24.06% -
  Horiz. % 148.92% 99.71% 84.02% 15.59% 140.78% 75.94% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 375,194 342,337 282,642 131,638 204,694 131,641 131,127 19.13%
  YoY % 9.60% 21.12% 114.71% -35.69% 55.49% 0.39% -
  Horiz. % 286.13% 261.07% 215.55% 100.39% 156.10% 100.39% 100.00%
NOSH 658,235 658,340 657,309 131,638 132,060 131,641 65,563 46.83%
  YoY % -0.02% 0.16% 399.33% -0.32% 0.32% 100.79% -
  Horiz. % 1,003.97% 1,004.13% 1,002.55% 200.78% 201.42% 200.79% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.77 % 13.12 % 13.48 % 11.66 % 10.38 % 10.89 % 9.91 % 1.40%
  YoY % -17.91% -2.67% 15.61% 12.33% -4.68% 9.89% -
  Horiz. % 108.68% 132.39% 136.02% 117.66% 104.74% 109.89% 100.00%
ROE 22.67 % 27.83 % 26.64 % 46.32 % 24.20 % 31.69 % 23.95 % -0.91%
  YoY % -18.54% 4.47% -42.49% 91.40% -23.64% 32.32% -
  Horiz. % 94.66% 116.20% 111.23% 193.40% 101.04% 132.32% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 119.98 110.29 84.98 397.26 361.24 291.17 483.76 -20.72%
  YoY % 8.79% 29.78% -78.61% 9.97% 24.06% -39.81% -
  Horiz. % 24.80% 22.80% 17.57% 82.12% 74.67% 60.19% 100.00%
EPS 12.92 14.47 11.46 46.32 37.51 31.69 47.90 -19.60%
  YoY % -10.71% 26.27% -75.26% 23.49% 18.37% -33.84% -
  Horiz. % 26.97% 30.21% 23.92% 96.70% 78.31% 66.16% 100.00%
DPS 8.00 6.00 4.00 3.00 22.00 10.00 19.91 -14.09%
  YoY % 33.33% 50.00% 33.33% -86.36% 120.00% -49.77% -
  Horiz. % 40.18% 30.14% 20.09% 15.07% 110.50% 50.23% 100.00%
NAPS 0.5700 0.5200 0.4300 1.0000 1.5500 1.0000 2.0000 -18.86%
  YoY % 9.62% 20.93% -57.00% -35.48% 55.00% -50.00% -
  Horiz. % 28.50% 26.00% 21.50% 50.00% 77.50% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 120.04 110.37 84.90 79.49 72.51 58.26 48.21 16.40%
  YoY % 8.76% 30.00% 6.81% 9.63% 24.46% 20.85% -
  Horiz. % 248.99% 228.94% 176.10% 164.88% 150.40% 120.85% 100.00%
EPS 12.93 14.48 11.44 9.27 7.53 6.34 4.77 18.06%
  YoY % -10.70% 26.57% 23.41% 23.11% 18.77% 32.91% -
  Horiz. % 271.07% 303.56% 239.83% 194.34% 157.86% 132.91% 100.00%
DPS 8.00 6.00 4.00 0.60 4.41 2.00 1.98 26.18%
  YoY % 33.33% 50.00% 566.67% -86.39% 120.50% 1.01% -
  Horiz. % 404.04% 303.03% 202.02% 30.30% 222.73% 101.01% 100.00%
NAPS 0.5703 0.5203 0.4296 0.2001 0.3111 0.2001 0.1993 19.13%
  YoY % 9.61% 21.11% 114.69% -35.68% 55.47% 0.40% -
  Horiz. % 286.15% 261.06% 215.55% 100.40% 156.10% 100.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.8900 1.8400 1.0600 0.7600 0.4800 0.5700 0.0900 -
P/RPS 1.58 1.67 1.25 0.19 0.13 0.20 0.02 107.01%
  YoY % -5.39% 33.60% 557.89% 46.15% -35.00% 900.00% -
  Horiz. % 7,900.00% 8,350.00% 6,250.00% 950.00% 650.00% 1,000.00% 100.00%
P/EPS 14.62 12.71 9.25 1.64 1.28 1.80 0.19 106.10%
  YoY % 15.03% 37.41% 464.02% 28.13% -28.89% 847.37% -
  Horiz. % 7,694.74% 6,689.47% 4,868.42% 863.16% 673.68% 947.37% 100.00%
EY 6.84 7.87 10.81 60.95 78.14 55.59 532.21 -51.57%
  YoY % -13.09% -27.20% -82.26% -22.00% 40.56% -89.55% -
  Horiz. % 1.29% 1.48% 2.03% 11.45% 14.68% 10.45% 100.00%
DY 4.23 3.26 3.77 3.95 45.83 17.54 221.18 -48.26%
  YoY % 29.75% -13.53% -4.56% -91.38% 161.29% -92.07% -
  Horiz. % 1.91% 1.47% 1.70% 1.79% 20.72% 7.93% 100.00%
P/NAPS 3.32 3.54 2.47 0.76 0.31 0.57 0.05 101.10%
  YoY % -6.21% 43.32% 225.00% 145.16% -45.61% 1,040.00% -
  Horiz. % 6,640.00% 7,080.00% 4,940.00% 1,520.00% 620.00% 1,140.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 -
Price 1.6600 2.3300 0.8900 0.8200 0.5400 0.5000 0.4800 -
P/RPS 1.38 2.11 1.05 0.21 0.15 0.17 0.10 54.81%
  YoY % -34.60% 100.95% 400.00% 40.00% -11.76% 70.00% -
  Horiz. % 1,380.00% 2,110.00% 1,050.00% 210.00% 150.00% 170.00% 100.00%
P/EPS 12.84 16.10 7.77 1.77 1.44 1.58 1.00 52.97%
  YoY % -20.25% 107.21% 338.98% 22.92% -8.86% 58.00% -
  Horiz. % 1,284.00% 1,610.00% 777.00% 177.00% 144.00% 158.00% 100.00%
EY 7.79 6.21 12.87 56.49 69.46 63.38 99.79 -34.60%
  YoY % 25.44% -51.75% -77.22% -18.67% 9.59% -36.49% -
  Horiz. % 7.81% 6.22% 12.90% 56.61% 69.61% 63.51% 100.00%
DY 4.82 2.58 4.49 3.66 40.74 20.00 41.47 -30.12%
  YoY % 86.82% -42.54% 22.68% -91.02% 103.70% -51.77% -
  Horiz. % 11.62% 6.22% 10.83% 8.83% 98.24% 48.23% 100.00%
P/NAPS 2.91 4.48 2.07 0.82 0.35 0.50 0.24 51.51%
  YoY % -35.04% 116.43% 152.44% 134.29% -30.00% 108.33% -
  Horiz. % 1,212.50% 1,866.67% 862.50% 341.67% 145.83% 208.33% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS