Highlights

[PADINI] YoY TTM Result on 2010-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     5.01%    YoY -     28.60%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 832,422 754,282 660,674 532,277 487,683 446,001 356,882 15.15%
  YoY % 10.36% 14.17% 24.12% 9.14% 9.35% 24.97% -
  Horiz. % 233.25% 211.35% 185.12% 149.15% 136.65% 124.97% 100.00%
PBT 133,892 115,727 134,325 88,552 65,668 67,870 58,142 14.90%
  YoY % 15.70% -13.85% 51.69% 34.85% -3.24% 16.73% -
  Horiz. % 230.28% 199.04% 231.03% 152.30% 112.94% 116.73% 100.00%
Tax -37,128 -31,495 -36,366 -26,412 -17,346 -19,481 -15,804 15.28%
  YoY % -17.89% 13.39% -37.69% -52.27% 10.96% -23.27% -
  Horiz. % 234.93% 199.28% 230.11% 167.12% 109.76% 123.27% 100.00%
NP 96,764 84,232 97,959 62,140 48,322 48,389 42,338 14.76%
  YoY % 14.88% -14.01% 57.64% 28.60% -0.14% 14.29% -
  Horiz. % 228.55% 198.95% 231.37% 146.77% 114.13% 114.29% 100.00%
NP to SH 96,764 84,232 97,959 62,140 48,322 48,377 42,294 14.78%
  YoY % 14.88% -14.01% 57.64% 28.60% -0.11% 14.38% -
  Horiz. % 228.79% 199.16% 231.61% 146.92% 114.25% 114.38% 100.00%
Tax Rate 27.73 % 27.21 % 27.07 % 29.83 % 26.41 % 28.70 % 27.18 % 0.33%
  YoY % 1.91% 0.52% -9.25% 12.95% -7.98% 5.59% -
  Horiz. % 102.02% 100.11% 99.60% 109.75% 97.17% 105.59% 100.00%
Total Cost 735,658 670,050 562,715 470,137 439,361 397,612 314,544 15.20%
  YoY % 9.79% 19.07% 19.69% 7.00% 10.50% 26.41% -
  Horiz. % 233.88% 213.02% 178.90% 149.47% 139.68% 126.41% 100.00%
Net Worth 388,166 355,757 328,954 263,106 225,133 194,800 169,759 14.76%
  YoY % 9.11% 8.15% 25.03% 16.87% 15.57% 14.75% -
  Horiz. % 228.66% 209.57% 193.78% 154.99% 132.62% 114.75% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 69,070 52,674 39,450 3,949 7,923 34,223 9,824 38.37%
  YoY % 31.13% 33.52% 898.96% -50.16% -76.85% 248.36% -
  Horiz. % 703.06% 536.16% 401.56% 40.20% 80.65% 348.36% 100.00%
Div Payout % 71.38 % 62.53 % 40.27 % 6.36 % 16.40 % 70.74 % 23.23 % 20.55%
  YoY % 14.15% 55.28% 533.18% -61.22% -76.82% 204.52% -
  Horiz. % 307.28% 269.18% 173.35% 27.38% 70.60% 304.52% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 388,166 355,757 328,954 263,106 225,133 194,800 169,759 14.76%
  YoY % 9.11% 8.15% 25.03% 16.87% 15.57% 14.75% -
  Horiz. % 228.66% 209.57% 193.78% 154.99% 132.62% 114.75% 100.00%
NOSH 657,909 658,809 657,909 131,553 131,657 131,622 131,596 30.73%
  YoY % -0.14% 0.14% 400.11% -0.08% 0.03% 0.02% -
  Horiz. % 499.94% 500.63% 499.94% 99.97% 100.05% 100.02% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.62 % 11.17 % 14.83 % 11.67 % 9.91 % 10.85 % 11.86 % -0.34%
  YoY % 4.03% -24.68% 27.08% 17.76% -8.66% -8.52% -
  Horiz. % 97.98% 94.18% 125.04% 98.40% 83.56% 91.48% 100.00%
ROE 24.93 % 23.68 % 29.78 % 23.62 % 21.46 % 24.83 % 24.91 % 0.01%
  YoY % 5.28% -20.48% 26.08% 10.07% -13.57% -0.32% -
  Horiz. % 100.08% 95.06% 119.55% 94.82% 86.15% 99.68% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 126.53 114.49 100.42 404.61 370.42 338.85 271.19 -11.92%
  YoY % 10.52% 14.01% -75.18% 9.23% 9.32% 24.95% -
  Horiz. % 46.66% 42.22% 37.03% 149.20% 136.59% 124.95% 100.00%
EPS 14.71 12.79 14.89 47.24 36.70 36.75 32.14 -12.20%
  YoY % 15.01% -14.10% -68.48% 28.72% -0.14% 14.34% -
  Horiz. % 45.77% 39.79% 46.33% 146.98% 114.19% 114.34% 100.00%
DPS 10.50 8.00 6.00 3.00 6.00 26.00 7.47 5.83%
  YoY % 31.25% 33.33% 100.00% -50.00% -76.92% 248.06% -
  Horiz. % 140.56% 107.10% 80.32% 40.16% 80.32% 348.06% 100.00%
NAPS 0.5900 0.5400 0.5000 2.0000 1.7100 1.4800 1.2900 -12.21%
  YoY % 9.26% 8.00% -75.00% 16.96% 15.54% 14.73% -
  Horiz. % 45.74% 41.86% 38.76% 155.04% 132.56% 114.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 126.53 114.65 100.42 80.90 74.13 67.79 54.24 15.15%
  YoY % 10.36% 14.17% 24.13% 9.13% 9.35% 24.98% -
  Horiz. % 233.28% 211.38% 185.14% 149.15% 136.67% 124.98% 100.00%
EPS 14.71 12.80 14.89 9.45 7.34 7.35 6.43 14.77%
  YoY % 14.92% -14.04% 57.57% 28.75% -0.14% 14.31% -
  Horiz. % 228.77% 199.07% 231.57% 146.97% 114.15% 114.31% 100.00%
DPS 10.50 8.01 6.00 0.60 1.20 5.20 1.49 38.42%
  YoY % 31.09% 33.50% 900.00% -50.00% -76.92% 248.99% -
  Horiz. % 704.70% 537.58% 402.68% 40.27% 80.54% 348.99% 100.00%
NAPS 0.5900 0.5407 0.5000 0.3999 0.3422 0.2961 0.2580 14.77%
  YoY % 9.12% 8.14% 25.03% 16.86% 15.57% 14.77% -
  Horiz. % 228.68% 209.57% 193.80% 155.00% 132.64% 114.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.8100 1.8500 1.0900 1.0900 0.7500 0.4900 0.6700 -
P/RPS 1.43 1.62 1.09 0.27 0.20 0.14 0.25 33.70%
  YoY % -11.73% 48.62% 303.70% 35.00% 42.86% -44.00% -
  Horiz. % 572.00% 648.00% 436.00% 108.00% 80.00% 56.00% 100.00%
P/EPS 12.31 14.47 7.32 2.31 2.04 1.33 2.08 34.46%
  YoY % -14.93% 97.68% 216.88% 13.24% 53.38% -36.06% -
  Horiz. % 591.83% 695.67% 351.92% 111.06% 98.08% 63.94% 100.00%
EY 8.13 6.91 13.66 43.34 48.94 75.01 47.97 -25.59%
  YoY % 17.66% -49.41% -68.48% -11.44% -34.76% 56.37% -
  Horiz. % 16.95% 14.40% 28.48% 90.35% 102.02% 156.37% 100.00%
DY 5.80 4.32 5.50 2.75 8.00 53.06 11.14 -10.30%
  YoY % 34.26% -21.45% 100.00% -65.62% -84.92% 376.30% -
  Horiz. % 52.06% 38.78% 49.37% 24.69% 71.81% 476.30% 100.00%
P/NAPS 3.07 3.43 2.18 0.55 0.44 0.33 0.52 34.40%
  YoY % -10.50% 57.34% 296.36% 25.00% 33.33% -36.54% -
  Horiz. % 590.38% 659.62% 419.23% 105.77% 84.62% 63.46% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 -
Price 1.6600 1.8100 1.3300 1.0700 0.8500 0.5000 0.7000 -
P/RPS 1.31 1.58 1.32 0.26 0.23 0.15 0.26 30.90%
  YoY % -17.09% 19.70% 407.69% 13.04% 53.33% -42.31% -
  Horiz. % 503.85% 607.69% 507.69% 100.00% 88.46% 57.69% 100.00%
P/EPS 11.29 14.16 8.93 2.27 2.32 1.36 2.18 31.50%
  YoY % -20.27% 58.57% 293.39% -2.16% 70.59% -37.61% -
  Horiz. % 517.89% 649.54% 409.63% 104.13% 106.42% 62.39% 100.00%
EY 8.86 7.06 11.20 44.15 43.18 73.51 45.91 -23.96%
  YoY % 25.50% -36.96% -74.63% 2.25% -41.26% 60.12% -
  Horiz. % 19.30% 15.38% 24.40% 96.17% 94.05% 160.12% 100.00%
DY 6.33 4.42 4.51 2.80 7.06 52.00 10.66 -8.31%
  YoY % 43.21% -2.00% 61.07% -60.34% -86.42% 387.80% -
  Horiz. % 59.38% 41.46% 42.31% 26.27% 66.23% 487.80% 100.00%
P/NAPS 2.81 3.35 2.66 0.54 0.50 0.34 0.54 31.61%
  YoY % -16.12% 25.94% 392.59% 8.00% 47.06% -37.04% -
  Horiz. % 520.37% 620.37% 492.59% 100.00% 92.59% 62.96% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers