Highlights

[PADINI] YoY TTM Result on 2007-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     7.82%    YoY -     70.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 532,277 487,683 446,001 356,882 288,421 273,620 219,720 15.88%
  YoY % 9.14% 9.35% 24.97% 23.74% 5.41% 24.53% -
  Horiz. % 242.25% 221.96% 202.99% 162.43% 131.27% 124.53% 100.00%
PBT 88,552 65,668 67,870 58,142 35,151 39,427 12,925 37.79%
  YoY % 34.85% -3.24% 16.73% 65.41% -10.85% 205.04% -
  Horiz. % 685.12% 508.07% 525.11% 449.84% 271.96% 305.04% 100.00%
Tax -26,412 -17,346 -19,481 -15,804 -10,354 -11,284 -4,415 34.72%
  YoY % -52.27% 10.96% -23.27% -52.64% 8.24% -155.58% -
  Horiz. % 598.23% 392.89% 441.25% 357.96% 234.52% 255.58% 100.00%
NP 62,140 48,322 48,389 42,338 24,797 28,143 8,510 39.26%
  YoY % 28.60% -0.14% 14.29% 70.74% -11.89% 230.71% -
  Horiz. % 730.20% 567.83% 568.61% 497.51% 291.39% 330.71% 100.00%
NP to SH 62,140 48,322 48,377 42,294 24,758 28,107 8,510 39.26%
  YoY % 28.60% -0.11% 14.38% 70.83% -11.92% 230.28% -
  Horiz. % 730.20% 567.83% 568.47% 496.99% 290.93% 330.28% 100.00%
Tax Rate 29.83 % 26.41 % 28.70 % 27.18 % 29.46 % 28.62 % 34.16 % -2.23%
  YoY % 12.95% -7.98% 5.59% -7.74% 2.94% -16.22% -
  Horiz. % 87.32% 77.31% 84.02% 79.57% 86.24% 83.78% 100.00%
Total Cost 470,137 439,361 397,612 314,544 263,624 245,477 211,210 14.26%
  YoY % 7.00% 10.50% 26.41% 19.32% 7.39% 16.22% -
  Horiz. % 222.59% 208.02% 188.25% 148.92% 124.82% 116.22% 100.00%
Net Worth 263,106 225,133 194,800 169,759 129,087 117,000 94,387 18.62%
  YoY % 16.87% 15.57% 14.75% 31.51% 10.33% 23.96% -
  Horiz. % 278.75% 238.52% 206.38% 179.85% 136.76% 123.96% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,949 7,923 34,223 9,824 9,576 15,593 5,123 -4.24%
  YoY % -50.16% -76.85% 248.36% 2.59% -38.59% 204.35% -
  Horiz. % 77.08% 154.65% 667.96% 191.75% 186.91% 304.35% 100.00%
Div Payout % 6.36 % 16.40 % 70.74 % 23.23 % 38.68 % 55.48 % 60.21 % -31.23%
  YoY % -61.22% -76.82% 204.52% -39.94% -30.28% -7.86% -
  Horiz. % 10.56% 27.24% 117.49% 38.58% 64.24% 92.14% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 263,106 225,133 194,800 169,759 129,087 117,000 94,387 18.62%
  YoY % 16.87% 15.57% 14.75% 31.51% 10.33% 23.96% -
  Horiz. % 278.75% 238.52% 206.38% 179.85% 136.76% 123.96% 100.00%
NOSH 131,553 131,657 131,622 131,596 64,543 62,567 62,096 13.32%
  YoY % -0.08% 0.03% 0.02% 103.89% 3.16% 0.76% -
  Horiz. % 211.85% 212.02% 211.96% 211.92% 103.94% 100.76% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.67 % 9.91 % 10.85 % 11.86 % 8.60 % 10.29 % 3.87 % 20.19%
  YoY % 17.76% -8.66% -8.52% 37.91% -16.42% 165.89% -
  Horiz. % 301.55% 256.07% 280.36% 306.46% 222.22% 265.89% 100.00%
ROE 23.62 % 21.46 % 24.83 % 24.91 % 19.18 % 24.02 % 9.02 % 17.39%
  YoY % 10.07% -13.57% -0.32% 29.87% -20.15% 166.30% -
  Horiz. % 261.86% 237.92% 275.28% 276.16% 212.64% 266.30% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 404.61 370.42 338.85 271.19 446.86 437.32 353.83 2.26%
  YoY % 9.23% 9.32% 24.95% -39.31% 2.18% 23.60% -
  Horiz. % 114.35% 104.69% 95.77% 76.64% 126.29% 123.60% 100.00%
EPS 47.24 36.70 36.75 32.14 38.36 44.92 13.70 22.90%
  YoY % 28.72% -0.14% 14.34% -16.21% -14.60% 227.88% -
  Horiz. % 344.82% 267.88% 268.25% 234.60% 280.00% 327.88% 100.00%
DPS 3.00 6.00 26.00 7.47 14.84 25.00 8.25 -15.51%
  YoY % -50.00% -76.92% 248.06% -49.66% -40.64% 203.03% -
  Horiz. % 36.36% 72.73% 315.15% 90.55% 179.88% 303.03% 100.00%
NAPS 2.0000 1.7100 1.4800 1.2900 2.0000 1.8700 1.5200 4.68%
  YoY % 16.96% 15.54% 14.73% -35.50% 6.95% 23.03% -
  Horiz. % 131.58% 112.50% 97.37% 84.87% 131.58% 123.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 80.90 74.13 67.79 54.24 43.84 41.59 33.40 15.88%
  YoY % 9.13% 9.35% 24.98% 23.72% 5.41% 24.52% -
  Horiz. % 242.22% 221.95% 202.96% 162.40% 131.26% 124.52% 100.00%
EPS 9.45 7.34 7.35 6.43 3.76 4.27 1.29 39.34%
  YoY % 28.75% -0.14% 14.31% 71.01% -11.94% 231.01% -
  Horiz. % 732.56% 568.99% 569.77% 498.45% 291.47% 331.01% 100.00%
DPS 0.60 1.20 5.20 1.49 1.46 2.37 0.78 -4.28%
  YoY % -50.00% -76.92% 248.99% 2.05% -38.40% 203.85% -
  Horiz. % 76.92% 153.85% 666.67% 191.03% 187.18% 303.85% 100.00%
NAPS 0.3999 0.3422 0.2961 0.2580 0.1962 0.1778 0.1435 18.62%
  YoY % 16.86% 15.57% 14.77% 31.50% 10.35% 23.90% -
  Horiz. % 278.68% 238.47% 206.34% 179.79% 136.72% 123.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - - -
Price 1.0900 0.7500 0.4900 0.6700 0.0900 0.0000 0.0000 -
P/RPS 0.27 0.20 0.14 0.25 0.02 0.00 0.00 -
  YoY % 35.00% 42.86% -44.00% 1,150.00% 0.00% 0.00% -
  Horiz. % 1,350.00% 1,000.00% 700.00% 1,250.00% 100.00% - -
P/EPS 2.31 2.04 1.33 2.08 0.23 0.00 0.00 -
  YoY % 13.24% 53.38% -36.06% 804.35% 0.00% 0.00% -
  Horiz. % 1,004.35% 886.96% 578.26% 904.35% 100.00% - -
EY 43.34 48.94 75.01 47.97 426.20 0.00 0.00 -
  YoY % -11.44% -34.76% 56.37% -88.74% 0.00% 0.00% -
  Horiz. % 10.17% 11.48% 17.60% 11.26% 100.00% - -
DY 2.75 8.00 53.06 11.14 164.86 0.00 0.00 -
  YoY % -65.62% -84.92% 376.30% -93.24% 0.00% 0.00% -
  Horiz. % 1.67% 4.85% 32.18% 6.76% 100.00% - -
P/NAPS 0.55 0.44 0.33 0.52 0.05 0.00 0.00 -
  YoY % 25.00% 33.33% -36.54% 940.00% 0.00% 0.00% -
  Horiz. % 1,100.00% 880.00% 660.00% 1,040.00% 100.00% - -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 - - -
Price 1.0700 0.8500 0.5000 0.7000 0.1100 0.0000 0.0000 -
P/RPS 0.26 0.23 0.15 0.26 0.02 0.00 0.00 -
  YoY % 13.04% 53.33% -42.31% 1,200.00% 0.00% 0.00% -
  Horiz. % 1,300.00% 1,150.00% 750.00% 1,300.00% 100.00% - -
P/EPS 2.27 2.32 1.36 2.18 0.29 0.00 0.00 -
  YoY % -2.16% 70.59% -37.61% 651.72% 0.00% 0.00% -
  Horiz. % 782.76% 800.00% 468.97% 751.72% 100.00% - -
EY 44.15 43.18 73.51 45.91 348.71 0.00 0.00 -
  YoY % 2.25% -41.26% 60.12% -86.83% 0.00% 0.00% -
  Horiz. % 12.66% 12.38% 21.08% 13.17% 100.00% - -
DY 2.80 7.06 52.00 10.66 134.88 0.00 0.00 -
  YoY % -60.34% -86.42% 387.80% -92.10% 0.00% 0.00% -
  Horiz. % 2.08% 5.23% 38.55% 7.90% 100.00% - -
P/NAPS 0.54 0.50 0.34 0.54 0.06 0.00 0.00 -
  YoY % 8.00% 47.06% -37.04% 800.00% 0.00% 0.00% -
  Horiz. % 900.00% 833.33% 566.67% 900.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

656  153  373  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.06 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers