Highlights

[PADINI] YoY TTM Result on 2010-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -2.95%    YoY -     14.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 805,929 749,053 600,035 518,858 488,767 419,141 338,429 15.54%
  YoY % 7.59% 24.83% 15.65% 6.16% 16.61% 23.85% -
  Horiz. % 238.14% 221.33% 177.30% 153.31% 144.42% 123.85% 100.00%
PBT 121,822 127,429 115,721 84,900 69,937 66,938 53,917 14.54%
  YoY % -4.40% 10.12% 36.30% 21.39% 4.48% 24.15% -
  Horiz. % 225.94% 236.34% 214.63% 157.46% 129.71% 124.15% 100.00%
Tax -34,322 -33,782 -31,829 -25,724 -18,367 -18,631 -14,647 15.23%
  YoY % -1.60% -6.14% -23.73% -40.06% 1.42% -27.20% -
  Horiz. % 234.33% 230.64% 217.31% 175.63% 125.40% 127.20% 100.00%
NP 87,500 93,647 83,892 59,176 51,570 48,307 39,270 14.27%
  YoY % -6.56% 11.63% 41.77% 14.75% 6.75% 23.01% -
  Horiz. % 222.82% 238.47% 213.63% 150.69% 131.32% 123.01% 100.00%
NP to SH 87,500 93,647 83,892 59,176 51,570 48,282 39,226 14.29%
  YoY % -6.56% 11.63% 41.77% 14.75% 6.81% 23.09% -
  Horiz. % 223.07% 238.74% 213.87% 150.86% 131.47% 123.09% 100.00%
Tax Rate 28.17 % 26.51 % 27.50 % 30.30 % 26.26 % 27.83 % 27.17 % 0.60%
  YoY % 6.26% -3.60% -9.24% 15.38% -5.64% 2.43% -
  Horiz. % 103.68% 97.57% 101.21% 111.52% 96.65% 102.43% 100.00%
Total Cost 718,429 655,406 516,143 459,682 437,197 370,834 299,159 15.71%
  YoY % 9.62% 26.98% 12.28% 5.14% 17.90% 23.96% -
  Horiz. % 240.15% 219.08% 172.53% 153.66% 146.14% 123.96% 100.00%
Net Worth 381,587 348,939 308,893 131,534 223,709 188,217 155,147 16.17%
  YoY % 9.36% 12.96% 134.84% -41.20% 18.86% 21.32% -
  Horiz. % 245.95% 224.91% 199.10% 84.78% 144.19% 121.32% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 55,930 52,655 26,292 3,949 18,453 23,693 13,051 27.42%
  YoY % 6.22% 100.27% 565.77% -78.60% -22.12% 81.54% -
  Horiz. % 428.54% 403.44% 201.45% 30.26% 141.39% 181.54% 100.00%
Div Payout % 63.92 % 56.23 % 31.34 % 6.67 % 35.78 % 49.07 % 33.27 % 11.49%
  YoY % 13.68% 79.42% 369.87% -81.36% -27.08% 47.49% -
  Horiz. % 192.13% 169.01% 94.20% 20.05% 107.54% 147.49% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 381,587 348,939 308,893 131,534 223,709 188,217 155,147 16.17%
  YoY % 9.36% 12.96% 134.84% -41.20% 18.86% 21.32% -
  Horiz. % 245.95% 224.91% 199.10% 84.78% 144.19% 121.32% 100.00%
NOSH 657,909 658,376 657,219 131,534 131,593 131,620 131,480 30.75%
  YoY % -0.07% 0.18% 399.66% -0.05% -0.02% 0.11% -
  Horiz. % 500.38% 500.74% 499.86% 100.04% 100.09% 100.11% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.86 % 12.50 % 13.98 % 11.41 % 10.55 % 11.53 % 11.60 % -1.09%
  YoY % -13.12% -10.59% 22.52% 8.15% -8.50% -0.60% -
  Horiz. % 93.62% 107.76% 120.52% 98.36% 90.95% 99.40% 100.00%
ROE 22.93 % 26.84 % 27.16 % 44.99 % 23.05 % 25.65 % 25.28 % -1.61%
  YoY % -14.57% -1.18% -39.63% 95.18% -10.14% 1.46% -
  Horiz. % 90.70% 106.17% 107.44% 177.97% 91.18% 101.46% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.50 113.77 91.30 394.47 371.42 318.45 257.40 -11.63%
  YoY % 7.67% 24.61% -76.86% 6.21% 16.63% 23.72% -
  Horiz. % 47.59% 44.20% 35.47% 153.25% 144.30% 123.72% 100.00%
EPS 13.30 14.22 12.76 44.99 39.19 36.68 29.83 -12.58%
  YoY % -6.47% 11.44% -71.64% 14.80% 6.84% 22.96% -
  Horiz. % 44.59% 47.67% 42.78% 150.82% 131.38% 122.96% 100.00%
DPS 8.50 8.00 4.00 3.00 14.00 18.00 9.93 -2.56%
  YoY % 6.25% 100.00% 33.33% -78.57% -22.22% 81.27% -
  Horiz. % 85.60% 80.56% 40.28% 30.21% 140.99% 181.27% 100.00%
NAPS 0.5800 0.5300 0.4700 1.0000 1.7000 1.4300 1.1800 -11.15%
  YoY % 9.43% 12.77% -53.00% -41.18% 18.88% 21.19% -
  Horiz. % 49.15% 44.92% 39.83% 84.75% 144.07% 121.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.50 113.85 91.20 78.86 74.29 63.71 51.44 15.54%
  YoY % 7.60% 24.84% 15.65% 6.15% 16.61% 23.85% -
  Horiz. % 238.14% 221.33% 177.29% 153.30% 144.42% 123.85% 100.00%
EPS 13.30 14.23 12.75 8.99 7.84 7.34 5.96 14.30%
  YoY % -6.54% 11.61% 41.82% 14.67% 6.81% 23.15% -
  Horiz. % 223.15% 238.76% 213.93% 150.84% 131.54% 123.15% 100.00%
DPS 8.50 8.00 4.00 0.60 2.80 3.60 1.98 27.46%
  YoY % 6.25% 100.00% 566.67% -78.57% -22.22% 81.82% -
  Horiz. % 429.29% 404.04% 202.02% 30.30% 141.41% 181.82% 100.00%
NAPS 0.5800 0.5304 0.4695 0.1999 0.3400 0.2861 0.2358 16.17%
  YoY % 9.35% 12.97% 134.87% -41.21% 18.84% 21.33% -
  Horiz. % 245.97% 224.94% 199.11% 84.78% 144.19% 121.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.7600 2.1000 0.8700 0.9100 0.6000 0.4800 0.5300 -
P/RPS 1.44 1.85 0.95 0.23 0.16 0.15 0.21 37.79%
  YoY % -22.16% 94.74% 313.04% 43.75% 6.67% -28.57% -
  Horiz. % 685.71% 880.95% 452.38% 109.52% 76.19% 71.43% 100.00%
P/EPS 13.23 14.76 6.82 2.02 1.53 1.31 1.78 39.66%
  YoY % -10.37% 116.42% 237.62% 32.03% 16.79% -26.40% -
  Horiz. % 743.26% 829.21% 383.15% 113.48% 85.96% 73.60% 100.00%
EY 7.56 6.77 14.67 49.44 65.31 76.42 56.29 -28.42%
  YoY % 11.67% -53.85% -70.33% -24.30% -14.54% 35.76% -
  Horiz. % 13.43% 12.03% 26.06% 87.83% 116.02% 135.76% 100.00%
DY 4.83 3.81 4.60 3.30 23.33 37.50 18.73 -20.20%
  YoY % 26.77% -17.17% 39.39% -85.86% -37.79% 100.21% -
  Horiz. % 25.79% 20.34% 24.56% 17.62% 124.56% 200.21% 100.00%
P/NAPS 3.03 3.96 1.85 0.91 0.35 0.34 0.45 37.38%
  YoY % -23.48% 114.05% 103.30% 160.00% 2.94% -24.44% -
  Horiz. % 673.33% 880.00% 411.11% 202.22% 77.78% 75.56% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 29/11/11 29/11/10 25/11/09 26/11/08 29/11/07 -
Price 1.6500 1.8200 1.0500 1.0000 0.6100 0.4000 0.5600 -
P/RPS 1.35 1.60 1.15 0.25 0.16 0.13 0.22 35.27%
  YoY % -15.62% 39.13% 360.00% 56.25% 23.08% -40.91% -
  Horiz. % 613.64% 727.27% 522.73% 113.64% 72.73% 59.09% 100.00%
P/EPS 12.41 12.80 8.23 2.22 1.56 1.09 1.88 36.92%
  YoY % -3.05% 55.53% 270.72% 42.31% 43.12% -42.02% -
  Horiz. % 660.11% 680.85% 437.77% 118.09% 82.98% 57.98% 100.00%
EY 8.06 7.82 12.16 44.99 64.24 91.71 53.28 -26.98%
  YoY % 3.07% -35.69% -72.97% -29.97% -29.95% 72.13% -
  Horiz. % 15.13% 14.68% 22.82% 84.44% 120.57% 172.13% 100.00%
DY 5.15 4.40 3.81 3.00 22.95 45.00 17.73 -18.60%
  YoY % 17.05% 15.49% 27.00% -86.93% -49.00% 153.81% -
  Horiz. % 29.05% 24.82% 21.49% 16.92% 129.44% 253.81% 100.00%
P/NAPS 2.84 3.43 2.23 1.00 0.36 0.28 0.47 34.92%
  YoY % -17.20% 53.81% 123.00% 177.78% 28.57% -40.43% -
  Horiz. % 604.26% 729.79% 474.47% 212.77% 76.60% 59.57% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers