Highlights

[PADINI] YoY TTM Result on 2011-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     11.42%    YoY -     41.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 875,786 805,929 749,053 600,035 518,858 488,767 419,141 13.06%
  YoY % 8.67% 7.59% 24.83% 15.65% 6.16% 16.61% -
  Horiz. % 208.95% 192.28% 178.71% 143.16% 123.79% 116.61% 100.00%
PBT 113,495 121,822 127,429 115,721 84,900 69,937 66,938 9.19%
  YoY % -6.84% -4.40% 10.12% 36.30% 21.39% 4.48% -
  Horiz. % 169.55% 181.99% 190.37% 172.88% 126.83% 104.48% 100.00%
Tax -31,076 -34,322 -33,782 -31,829 -25,724 -18,367 -18,631 8.90%
  YoY % 9.46% -1.60% -6.14% -23.73% -40.06% 1.42% -
  Horiz. % 166.80% 184.22% 181.32% 170.84% 138.07% 98.58% 100.00%
NP 82,419 87,500 93,647 83,892 59,176 51,570 48,307 9.31%
  YoY % -5.81% -6.56% 11.63% 41.77% 14.75% 6.75% -
  Horiz. % 170.62% 181.13% 193.86% 173.66% 122.50% 106.75% 100.00%
NP to SH 82,419 87,500 93,647 83,892 59,176 51,570 48,282 9.32%
  YoY % -5.81% -6.56% 11.63% 41.77% 14.75% 6.81% -
  Horiz. % 170.70% 181.23% 193.96% 173.75% 122.56% 106.81% 100.00%
Tax Rate 27.38 % 28.17 % 26.51 % 27.50 % 30.30 % 26.26 % 27.83 % -0.27%
  YoY % -2.80% 6.26% -3.60% -9.24% 15.38% -5.64% -
  Horiz. % 98.38% 101.22% 95.26% 98.81% 108.88% 94.36% 100.00%
Total Cost 793,367 718,429 655,406 516,143 459,682 437,197 370,834 13.51%
  YoY % 10.43% 9.62% 26.98% 12.28% 5.14% 17.90% -
  Horiz. % 213.94% 193.73% 176.74% 139.18% 123.96% 117.90% 100.00%
Net Worth 388,814 381,587 348,939 308,893 131,534 223,709 188,217 12.85%
  YoY % 1.89% 9.36% 12.96% 134.84% -41.20% 18.86% -
  Horiz. % 206.58% 202.74% 185.39% 164.12% 69.88% 118.86% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 75,658 55,930 52,655 26,292 3,949 18,453 23,693 21.34%
  YoY % 35.27% 6.22% 100.27% 565.77% -78.60% -22.12% -
  Horiz. % 319.32% 236.06% 222.23% 110.97% 16.67% 77.88% 100.00%
Div Payout % 91.80 % 63.92 % 56.23 % 31.34 % 6.67 % 35.78 % 49.07 % 11.00%
  YoY % 43.62% 13.68% 79.42% 369.87% -81.36% -27.08% -
  Horiz. % 187.08% 130.26% 114.59% 63.87% 13.59% 72.92% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 388,814 381,587 348,939 308,893 131,534 223,709 188,217 12.85%
  YoY % 1.89% 9.36% 12.96% 134.84% -41.20% 18.86% -
  Horiz. % 206.58% 202.74% 185.39% 164.12% 69.88% 118.86% 100.00%
NOSH 659,006 657,909 658,376 657,219 131,534 131,593 131,620 30.78%
  YoY % 0.17% -0.07% 0.18% 399.66% -0.05% -0.02% -
  Horiz. % 500.69% 499.85% 500.21% 499.33% 99.93% 99.98% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.41 % 10.86 % 12.50 % 13.98 % 11.41 % 10.55 % 11.53 % -3.33%
  YoY % -13.35% -13.12% -10.59% 22.52% 8.15% -8.50% -
  Horiz. % 81.61% 94.19% 108.41% 121.25% 98.96% 91.50% 100.00%
ROE 21.20 % 22.93 % 26.84 % 27.16 % 44.99 % 23.05 % 25.65 % -3.12%
  YoY % -7.54% -14.57% -1.18% -39.63% 95.18% -10.14% -
  Horiz. % 82.65% 89.40% 104.64% 105.89% 175.40% 89.86% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 132.89 122.50 113.77 91.30 394.47 371.42 318.45 -13.55%
  YoY % 8.48% 7.67% 24.61% -76.86% 6.21% 16.63% -
  Horiz. % 41.73% 38.47% 35.73% 28.67% 123.87% 116.63% 100.00%
EPS 12.51 13.30 14.22 12.76 44.99 39.19 36.68 -16.41%
  YoY % -5.94% -6.47% 11.44% -71.64% 14.80% 6.84% -
  Horiz. % 34.11% 36.26% 38.77% 34.79% 122.66% 106.84% 100.00%
DPS 11.50 8.50 8.00 4.00 3.00 14.00 18.00 -7.19%
  YoY % 35.29% 6.25% 100.00% 33.33% -78.57% -22.22% -
  Horiz. % 63.89% 47.22% 44.44% 22.22% 16.67% 77.78% 100.00%
NAPS 0.5900 0.5800 0.5300 0.4700 1.0000 1.7000 1.4300 -13.71%
  YoY % 1.72% 9.43% 12.77% -53.00% -41.18% 18.88% -
  Horiz. % 41.26% 40.56% 37.06% 32.87% 69.93% 118.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 133.12 122.50 113.85 91.20 78.86 74.29 63.71 13.06%
  YoY % 8.67% 7.60% 24.84% 15.65% 6.15% 16.61% -
  Horiz. % 208.95% 192.28% 178.70% 143.15% 123.78% 116.61% 100.00%
EPS 12.53 13.30 14.23 12.75 8.99 7.84 7.34 9.32%
  YoY % -5.79% -6.54% 11.61% 41.82% 14.67% 6.81% -
  Horiz. % 170.71% 181.20% 193.87% 173.71% 122.48% 106.81% 100.00%
DPS 11.50 8.50 8.00 4.00 0.60 2.80 3.60 21.35%
  YoY % 35.29% 6.25% 100.00% 566.67% -78.57% -22.22% -
  Horiz. % 319.44% 236.11% 222.22% 111.11% 16.67% 77.78% 100.00%
NAPS 0.5910 0.5800 0.5304 0.4695 0.1999 0.3400 0.2861 12.85%
  YoY % 1.90% 9.35% 12.97% 134.87% -41.21% 18.84% -
  Horiz. % 206.57% 202.73% 185.39% 164.10% 69.87% 118.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.9200 1.7600 2.1000 0.8700 0.9100 0.6000 0.4800 -
P/RPS 1.44 1.44 1.85 0.95 0.23 0.16 0.15 45.76%
  YoY % 0.00% -22.16% 94.74% 313.04% 43.75% 6.67% -
  Horiz. % 960.00% 960.00% 1,233.33% 633.33% 153.33% 106.67% 100.00%
P/EPS 15.35 13.23 14.76 6.82 2.02 1.53 1.31 50.68%
  YoY % 16.02% -10.37% 116.42% 237.62% 32.03% 16.79% -
  Horiz. % 1,171.76% 1,009.92% 1,126.72% 520.61% 154.20% 116.79% 100.00%
EY 6.51 7.56 6.77 14.67 49.44 65.31 76.42 -33.65%
  YoY % -13.89% 11.67% -53.85% -70.33% -24.30% -14.54% -
  Horiz. % 8.52% 9.89% 8.86% 19.20% 64.70% 85.46% 100.00%
DY 5.99 4.83 3.81 4.60 3.30 23.33 37.50 -26.33%
  YoY % 24.02% 26.77% -17.17% 39.39% -85.86% -37.79% -
  Horiz. % 15.97% 12.88% 10.16% 12.27% 8.80% 62.21% 100.00%
P/NAPS 3.25 3.03 3.96 1.85 0.91 0.35 0.34 45.66%
  YoY % 7.26% -23.48% 114.05% 103.30% 160.00% 2.94% -
  Horiz. % 955.88% 891.18% 1,164.71% 544.12% 267.65% 102.94% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 28/11/12 29/11/11 29/11/10 25/11/09 26/11/08 -
Price 1.7700 1.6500 1.8200 1.0500 1.0000 0.6100 0.4000 -
P/RPS 1.33 1.35 1.60 1.15 0.25 0.16 0.13 47.31%
  YoY % -1.48% -15.62% 39.13% 360.00% 56.25% 23.08% -
  Horiz. % 1,023.08% 1,038.46% 1,230.77% 884.62% 192.31% 123.08% 100.00%
P/EPS 14.15 12.41 12.80 8.23 2.22 1.56 1.09 53.27%
  YoY % 14.02% -3.05% 55.53% 270.72% 42.31% 43.12% -
  Horiz. % 1,298.17% 1,138.53% 1,174.31% 755.05% 203.67% 143.12% 100.00%
EY 7.07 8.06 7.82 12.16 44.99 64.24 91.71 -34.75%
  YoY % -12.28% 3.07% -35.69% -72.97% -29.97% -29.95% -
  Horiz. % 7.71% 8.79% 8.53% 13.26% 49.06% 70.05% 100.00%
DY 6.50 5.15 4.40 3.81 3.00 22.95 45.00 -27.55%
  YoY % 26.21% 17.05% 15.49% 27.00% -86.93% -49.00% -
  Horiz. % 14.44% 11.44% 9.78% 8.47% 6.67% 51.00% 100.00%
P/NAPS 3.00 2.84 3.43 2.23 1.00 0.36 0.28 48.45%
  YoY % 5.63% -17.20% 53.81% 123.00% 177.78% 28.57% -
  Horiz. % 1,071.43% 1,014.29% 1,225.00% 796.43% 357.14% 128.57% 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.
 


 

232  516  512  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.045 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.14+0.10 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 HSI-C7V 0.25+0.045 
 XOX 0.0550.00 
 MYEG 1.13-0.05 
 DSONIC-WA 0.485+0.10 
Partners & Brokers