Highlights

[PADINI] YoY TTM Result on 2011-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     8.71%    YoY -     23.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 866,258 789,765 726,112 558,561 522,949 477,059 383,306 14.55%
  YoY % 9.69% 8.77% 30.00% 6.81% 9.62% 24.46% -
  Horiz. % 226.00% 206.04% 189.43% 145.72% 136.43% 124.46% 100.00%
PBT 125,719 117,340 129,689 104,632 86,280 67,611 57,660 13.87%
  YoY % 7.14% -9.52% 23.95% 21.27% 27.61% 17.26% -
  Horiz. % 218.04% 203.50% 224.92% 181.46% 149.64% 117.26% 100.00%
Tax -34,806 -32,265 -34,408 -29,337 -25,306 -18,077 -15,909 13.93%
  YoY % -7.88% 6.23% -17.29% -15.93% -39.99% -13.63% -
  Horiz. % 218.78% 202.81% 216.28% 184.41% 159.07% 113.63% 100.00%
NP 90,913 85,075 95,281 75,295 60,974 49,534 41,751 13.84%
  YoY % 6.86% -10.71% 26.54% 23.49% 23.10% 18.64% -
  Horiz. % 217.75% 203.77% 228.21% 180.34% 146.04% 118.64% 100.00%
NP to SH 90,913 85,075 95,281 75,295 60,974 49,534 41,715 13.86%
  YoY % 6.86% -10.71% 26.54% 23.49% 23.10% 18.74% -
  Horiz. % 217.94% 203.94% 228.41% 180.50% 146.17% 118.74% 100.00%
Tax Rate 27.69 % 27.50 % 26.53 % 28.04 % 29.33 % 26.74 % 27.59 % 0.06%
  YoY % 0.69% 3.66% -5.39% -4.40% 9.69% -3.08% -
  Horiz. % 100.36% 99.67% 96.16% 101.63% 106.31% 96.92% 100.00%
Total Cost 775,345 704,690 630,831 483,266 461,975 427,525 341,555 14.63%
  YoY % 10.03% 11.71% 30.53% 4.61% 8.06% 25.17% -
  Horiz. % 227.00% 206.32% 184.69% 141.49% 135.26% 125.17% 100.00%
Net Worth 386,842 375,194 342,337 282,642 131,638 204,694 131,641 19.67%
  YoY % 3.10% 9.60% 21.12% 114.71% -35.69% 55.49% -
  Horiz. % 293.86% 285.01% 260.05% 214.71% 100.00% 155.49% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 75,631 52,650 39,487 26,292 3,949 28,983 13,164 33.81%
  YoY % 43.65% 33.33% 50.19% 565.77% -86.37% 120.17% -
  Horiz. % 574.52% 399.95% 299.96% 199.73% 30.00% 220.17% 100.00%
Div Payout % 83.19 % 61.89 % 41.44 % 34.92 % 6.48 % 58.51 % 31.56 % 17.52%
  YoY % 34.42% 49.35% 18.67% 438.89% -88.92% 85.39% -
  Horiz. % 263.59% 196.10% 131.31% 110.65% 20.53% 185.39% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 386,842 375,194 342,337 282,642 131,638 204,694 131,641 19.67%
  YoY % 3.10% 9.60% 21.12% 114.71% -35.69% 55.49% -
  Horiz. % 293.86% 285.01% 260.05% 214.71% 100.00% 155.49% 100.00%
NOSH 656,778 658,235 658,340 657,309 131,638 132,060 131,641 30.70%
  YoY % -0.22% -0.02% 0.16% 399.33% -0.32% 0.32% -
  Horiz. % 498.91% 500.02% 500.10% 499.32% 100.00% 100.32% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.49 % 10.77 % 13.12 % 13.48 % 11.66 % 10.38 % 10.89 % -0.62%
  YoY % -2.60% -17.91% -2.67% 15.61% 12.33% -4.68% -
  Horiz. % 96.33% 98.90% 120.48% 123.78% 107.07% 95.32% 100.00%
ROE 23.50 % 22.67 % 27.83 % 26.64 % 46.32 % 24.20 % 31.69 % -4.86%
  YoY % 3.66% -18.54% 4.47% -42.49% 91.40% -23.64% -
  Horiz. % 74.16% 71.54% 87.82% 84.06% 146.17% 76.36% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 131.89 119.98 110.29 84.98 397.26 361.24 291.17 -12.36%
  YoY % 9.93% 8.79% 29.78% -78.61% 9.97% 24.06% -
  Horiz. % 45.30% 41.21% 37.88% 29.19% 136.44% 124.06% 100.00%
EPS 13.84 12.92 14.47 11.46 46.32 37.51 31.69 -12.89%
  YoY % 7.12% -10.71% 26.27% -75.26% 23.49% 18.37% -
  Horiz. % 43.67% 40.77% 45.66% 36.16% 146.17% 118.37% 100.00%
DPS 11.50 8.00 6.00 4.00 3.00 22.00 10.00 2.36%
  YoY % 43.75% 33.33% 50.00% 33.33% -86.36% 120.00% -
  Horiz. % 115.00% 80.00% 60.00% 40.00% 30.00% 220.00% 100.00%
NAPS 0.5890 0.5700 0.5200 0.4300 1.0000 1.5500 1.0000 -8.44%
  YoY % 3.33% 9.62% 20.93% -57.00% -35.48% 55.00% -
  Horiz. % 58.90% 57.00% 52.00% 43.00% 100.00% 155.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 131.67 120.04 110.37 84.90 79.49 72.51 58.26 14.55%
  YoY % 9.69% 8.76% 30.00% 6.81% 9.63% 24.46% -
  Horiz. % 226.00% 206.04% 189.44% 145.73% 136.44% 124.46% 100.00%
EPS 13.82 12.93 14.48 11.44 9.27 7.53 6.34 13.86%
  YoY % 6.88% -10.70% 26.57% 23.41% 23.11% 18.77% -
  Horiz. % 217.98% 203.94% 228.39% 180.44% 146.21% 118.77% 100.00%
DPS 11.50 8.00 6.00 4.00 0.60 4.41 2.00 33.83%
  YoY % 43.75% 33.33% 50.00% 566.67% -86.39% 120.50% -
  Horiz. % 575.00% 400.00% 300.00% 200.00% 30.00% 220.50% 100.00%
NAPS 0.5880 0.5703 0.5203 0.4296 0.2001 0.3111 0.2001 19.67%
  YoY % 3.10% 9.61% 21.11% 114.69% -35.68% 55.47% -
  Horiz. % 293.85% 285.01% 260.02% 214.69% 100.00% 155.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.9700 1.8900 1.8400 1.0600 0.7600 0.4800 0.5700 -
P/RPS 1.49 1.58 1.67 1.25 0.19 0.13 0.20 39.73%
  YoY % -5.70% -5.39% 33.60% 557.89% 46.15% -35.00% -
  Horiz. % 745.00% 790.00% 835.00% 625.00% 95.00% 65.00% 100.00%
P/EPS 14.23 14.62 12.71 9.25 1.64 1.28 1.80 41.12%
  YoY % -2.67% 15.03% 37.41% 464.02% 28.13% -28.89% -
  Horiz. % 790.56% 812.22% 706.11% 513.89% 91.11% 71.11% 100.00%
EY 7.03 6.84 7.87 10.81 60.95 78.14 55.59 -29.14%
  YoY % 2.78% -13.09% -27.20% -82.26% -22.00% 40.56% -
  Horiz. % 12.65% 12.30% 14.16% 19.45% 109.64% 140.56% 100.00%
DY 5.84 4.23 3.26 3.77 3.95 45.83 17.54 -16.74%
  YoY % 38.06% 29.75% -13.53% -4.56% -91.38% 161.29% -
  Horiz. % 33.30% 24.12% 18.59% 21.49% 22.52% 261.29% 100.00%
P/NAPS 3.34 3.32 3.54 2.47 0.76 0.31 0.57 34.25%
  YoY % 0.60% -6.21% 43.32% 225.00% 145.16% -45.61% -
  Horiz. % 585.96% 582.46% 621.05% 433.33% 133.33% 54.39% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 -
Price 1.8900 1.6600 2.3300 0.8900 0.8200 0.5400 0.5000 -
P/RPS 1.43 1.38 2.11 1.05 0.21 0.15 0.17 42.59%
  YoY % 3.62% -34.60% 100.95% 400.00% 40.00% -11.76% -
  Horiz. % 841.18% 811.76% 1,241.18% 617.65% 123.53% 88.24% 100.00%
P/EPS 13.65 12.84 16.10 7.77 1.77 1.44 1.58 43.22%
  YoY % 6.31% -20.25% 107.21% 338.98% 22.92% -8.86% -
  Horiz. % 863.92% 812.66% 1,018.99% 491.77% 112.03% 91.14% 100.00%
EY 7.32 7.79 6.21 12.87 56.49 69.46 63.38 -30.20%
  YoY % -6.03% 25.44% -51.75% -77.22% -18.67% 9.59% -
  Horiz. % 11.55% 12.29% 9.80% 20.31% 89.13% 109.59% 100.00%
DY 6.08 4.82 2.58 4.49 3.66 40.74 20.00 -17.99%
  YoY % 26.14% 86.82% -42.54% 22.68% -91.02% 103.70% -
  Horiz. % 30.40% 24.10% 12.90% 22.45% 18.30% 203.70% 100.00%
P/NAPS 3.21 2.91 4.48 2.07 0.82 0.35 0.50 36.31%
  YoY % 10.31% -35.04% 116.43% 152.44% 134.29% -30.00% -
  Horiz. % 642.00% 582.00% 896.00% 414.00% 164.00% 70.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers