Highlights

[PADINI] YoY TTM Result on 2009-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -6.30%    YoY -     -0.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 754,282 660,674 532,277 487,683 446,001 356,882 288,421 17.36%
  YoY % 14.17% 24.12% 9.14% 9.35% 24.97% 23.74% -
  Horiz. % 261.52% 229.07% 184.55% 169.09% 154.64% 123.74% 100.00%
PBT 115,727 134,325 88,552 65,668 67,870 58,142 35,151 21.95%
  YoY % -13.85% 51.69% 34.85% -3.24% 16.73% 65.41% -
  Horiz. % 329.23% 382.14% 251.92% 186.82% 193.08% 165.41% 100.00%
Tax -31,495 -36,366 -26,412 -17,346 -19,481 -15,804 -10,354 20.35%
  YoY % 13.39% -37.69% -52.27% 10.96% -23.27% -52.64% -
  Horiz. % 304.18% 351.23% 255.09% 167.53% 188.15% 152.64% 100.00%
NP 84,232 97,959 62,140 48,322 48,389 42,338 24,797 22.58%
  YoY % -14.01% 57.64% 28.60% -0.14% 14.29% 70.74% -
  Horiz. % 339.69% 395.04% 250.59% 194.87% 195.14% 170.74% 100.00%
NP to SH 84,232 97,959 62,140 48,322 48,377 42,294 24,758 22.62%
  YoY % -14.01% 57.64% 28.60% -0.11% 14.38% 70.83% -
  Horiz. % 340.22% 395.67% 250.99% 195.18% 195.40% 170.83% 100.00%
Tax Rate 27.21 % 27.07 % 29.83 % 26.41 % 28.70 % 27.18 % 29.46 % -1.31%
  YoY % 0.52% -9.25% 12.95% -7.98% 5.59% -7.74% -
  Horiz. % 92.36% 91.89% 101.26% 89.65% 97.42% 92.26% 100.00%
Total Cost 670,050 562,715 470,137 439,361 397,612 314,544 263,624 16.80%
  YoY % 19.07% 19.69% 7.00% 10.50% 26.41% 19.32% -
  Horiz. % 254.17% 213.45% 178.34% 166.66% 150.83% 119.32% 100.00%
Net Worth 355,757 328,954 263,106 225,133 194,800 169,759 129,087 18.39%
  YoY % 8.15% 25.03% 16.87% 15.57% 14.75% 31.51% -
  Horiz. % 275.59% 254.83% 203.82% 174.40% 150.91% 131.51% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 52,674 39,450 3,949 7,923 34,223 9,824 9,576 32.83%
  YoY % 33.52% 898.96% -50.16% -76.85% 248.36% 2.59% -
  Horiz. % 550.04% 411.95% 41.24% 82.74% 357.37% 102.59% 100.00%
Div Payout % 62.53 % 40.27 % 6.36 % 16.40 % 70.74 % 23.23 % 38.68 % 8.33%
  YoY % 55.28% 533.18% -61.22% -76.82% 204.52% -39.94% -
  Horiz. % 161.66% 104.11% 16.44% 42.40% 182.89% 60.06% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 355,757 328,954 263,106 225,133 194,800 169,759 129,087 18.39%
  YoY % 8.15% 25.03% 16.87% 15.57% 14.75% 31.51% -
  Horiz. % 275.59% 254.83% 203.82% 174.40% 150.91% 131.51% 100.00%
NOSH 658,809 657,909 131,553 131,657 131,622 131,596 64,543 47.23%
  YoY % 0.14% 400.11% -0.08% 0.03% 0.02% 103.89% -
  Horiz. % 1,020.71% 1,019.32% 203.82% 203.98% 203.93% 203.89% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.17 % 14.83 % 11.67 % 9.91 % 10.85 % 11.86 % 8.60 % 4.45%
  YoY % -24.68% 27.08% 17.76% -8.66% -8.52% 37.91% -
  Horiz. % 129.88% 172.44% 135.70% 115.23% 126.16% 137.91% 100.00%
ROE 23.68 % 29.78 % 23.62 % 21.46 % 24.83 % 24.91 % 19.18 % 3.57%
  YoY % -20.48% 26.08% 10.07% -13.57% -0.32% 29.87% -
  Horiz. % 123.46% 155.27% 123.15% 111.89% 129.46% 129.87% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 114.49 100.42 404.61 370.42 338.85 271.19 446.86 -20.29%
  YoY % 14.01% -75.18% 9.23% 9.32% 24.95% -39.31% -
  Horiz. % 25.62% 22.47% 90.55% 82.89% 75.83% 60.69% 100.00%
EPS 12.79 14.89 47.24 36.70 36.75 32.14 38.36 -16.71%
  YoY % -14.10% -68.48% 28.72% -0.14% 14.34% -16.21% -
  Horiz. % 33.34% 38.82% 123.15% 95.67% 95.80% 83.79% 100.00%
DPS 8.00 6.00 3.00 6.00 26.00 7.47 14.84 -9.78%
  YoY % 33.33% 100.00% -50.00% -76.92% 248.06% -49.66% -
  Horiz. % 53.91% 40.43% 20.22% 40.43% 175.20% 50.34% 100.00%
NAPS 0.5400 0.5000 2.0000 1.7100 1.4800 1.2900 2.0000 -19.59%
  YoY % 8.00% -75.00% 16.96% 15.54% 14.73% -35.50% -
  Horiz. % 27.00% 25.00% 100.00% 85.50% 74.00% 64.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 114.65 100.42 80.90 74.13 67.79 54.24 43.84 17.36%
  YoY % 14.17% 24.13% 9.13% 9.35% 24.98% 23.72% -
  Horiz. % 261.52% 229.06% 184.53% 169.09% 154.63% 123.72% 100.00%
EPS 12.80 14.89 9.45 7.34 7.35 6.43 3.76 22.63%
  YoY % -14.04% 57.57% 28.75% -0.14% 14.31% 71.01% -
  Horiz. % 340.43% 396.01% 251.33% 195.21% 195.48% 171.01% 100.00%
DPS 8.01 6.00 0.60 1.20 5.20 1.49 1.46 32.77%
  YoY % 33.50% 900.00% -50.00% -76.92% 248.99% 2.05% -
  Horiz. % 548.63% 410.96% 41.10% 82.19% 356.16% 102.05% 100.00%
NAPS 0.5407 0.5000 0.3999 0.3422 0.2961 0.2580 0.1962 18.39%
  YoY % 8.14% 25.03% 16.86% 15.57% 14.77% 31.50% -
  Horiz. % 275.59% 254.84% 203.82% 174.41% 150.92% 131.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.8500 1.0900 1.0900 0.7500 0.4900 0.6700 0.0900 -
P/RPS 1.62 1.09 0.27 0.20 0.14 0.25 0.02 107.87%
  YoY % 48.62% 303.70% 35.00% 42.86% -44.00% 1,150.00% -
  Horiz. % 8,100.00% 5,450.00% 1,350.00% 1,000.00% 700.00% 1,250.00% 100.00%
P/EPS 14.47 7.32 2.31 2.04 1.33 2.08 0.23 99.30%
  YoY % 97.68% 216.88% 13.24% 53.38% -36.06% 804.35% -
  Horiz. % 6,291.30% 3,182.61% 1,004.35% 886.96% 578.26% 904.35% 100.00%
EY 6.91 13.66 43.34 48.94 75.01 47.97 426.20 -49.66%
  YoY % -49.41% -68.48% -11.44% -34.76% 56.37% -88.74% -
  Horiz. % 1.62% 3.21% 10.17% 11.48% 17.60% 11.26% 100.00%
DY 4.32 5.50 2.75 8.00 53.06 11.14 164.86 -45.47%
  YoY % -21.45% 100.00% -65.62% -84.92% 376.30% -93.24% -
  Horiz. % 2.62% 3.34% 1.67% 4.85% 32.18% 6.76% 100.00%
P/NAPS 3.43 2.18 0.55 0.44 0.33 0.52 0.05 102.20%
  YoY % 57.34% 296.36% 25.00% 33.33% -36.54% 940.00% -
  Horiz. % 6,860.00% 4,360.00% 1,100.00% 880.00% 660.00% 1,040.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.8100 1.3300 1.0700 0.8500 0.5000 0.7000 0.1100 -
P/RPS 1.58 1.32 0.26 0.23 0.15 0.26 0.02 107.01%
  YoY % 19.70% 407.69% 13.04% 53.33% -42.31% 1,200.00% -
  Horiz. % 7,900.00% 6,600.00% 1,300.00% 1,150.00% 750.00% 1,300.00% 100.00%
P/EPS 14.16 8.93 2.27 2.32 1.36 2.18 0.29 91.07%
  YoY % 58.57% 293.39% -2.16% 70.59% -37.61% 651.72% -
  Horiz. % 4,882.76% 3,079.31% 782.76% 800.00% 468.97% 751.72% 100.00%
EY 7.06 11.20 44.15 43.18 73.51 45.91 348.71 -47.76%
  YoY % -36.96% -74.63% 2.25% -41.26% 60.12% -86.83% -
  Horiz. % 2.02% 3.21% 12.66% 12.38% 21.08% 13.17% 100.00%
DY 4.42 4.51 2.80 7.06 52.00 10.66 134.88 -43.40%
  YoY % -2.00% 61.07% -60.34% -86.42% 387.80% -92.10% -
  Horiz. % 3.28% 3.34% 2.08% 5.23% 38.55% 7.90% 100.00%
P/NAPS 3.35 2.66 0.54 0.50 0.34 0.54 0.06 95.38%
  YoY % 25.94% 392.59% 8.00% 47.06% -37.04% 800.00% -
  Horiz. % 5,583.33% 4,433.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

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!
PARTNERS & BROKERS