Highlights

[PADINI] YoY TTM Result on 2010-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     12.92%    YoY -     19.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 782,266 688,720 540,804 507,478 462,612 375,095 300,699 17.26%
  YoY % 13.58% 27.35% 6.57% 9.70% 23.33% 24.74% -
  Horiz. % 260.15% 229.04% 179.85% 168.77% 153.85% 124.74% 100.00%
PBT 117,033 132,899 98,086 74,035 64,344 63,610 39,323 19.91%
  YoY % -11.94% 35.49% 32.49% 15.06% 1.15% 61.76% -
  Horiz. % 297.62% 337.97% 249.44% 188.27% 163.63% 161.76% 100.00%
Tax -32,548 -35,039 -28,826 -19,469 -18,759 -17,469 -10,890 20.00%
  YoY % 7.11% -21.55% -48.06% -3.78% -7.38% -60.41% -
  Horiz. % 298.88% 321.75% 264.70% 178.78% 172.26% 160.41% 100.00%
NP 84,485 97,860 69,260 54,566 45,585 46,141 28,433 19.88%
  YoY % -13.67% 41.29% 26.93% 19.70% -1.21% 62.28% -
  Horiz. % 297.14% 344.18% 243.59% 191.91% 160.32% 162.28% 100.00%
NP to SH 84,485 97,860 69,260 54,566 45,584 46,096 28,394 19.91%
  YoY % -13.67% 41.29% 26.93% 19.70% -1.11% 62.34% -
  Horiz. % 297.55% 344.65% 243.92% 192.17% 160.54% 162.34% 100.00%
Tax Rate 27.81 % 26.37 % 29.39 % 26.30 % 29.15 % 27.46 % 27.69 % 0.07%
  YoY % 5.46% -10.28% 11.75% -9.78% 6.15% -0.83% -
  Horiz. % 100.43% 95.23% 106.14% 94.98% 105.27% 99.17% 100.00%
Total Cost 697,781 590,860 471,544 452,912 417,027 328,954 272,266 16.97%
  YoY % 18.10% 25.30% 4.11% 8.60% 26.77% 20.82% -
  Horiz. % 256.29% 217.02% 173.19% 166.35% 153.17% 120.82% 100.00%
Net Worth 367,980 335,533 276,067 131,600 206,498 177,621 130,718 18.81%
  YoY % 9.67% 21.54% 109.78% -36.27% 16.26% 35.88% -
  Horiz. % 281.51% 256.69% 211.19% 100.68% 157.97% 135.88% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 52,652 39,462 17,095 7,923 34,223 6,556 12,844 26.48%
  YoY % 33.42% 130.84% 115.75% -76.85% 421.99% -48.96% -
  Horiz. % 409.93% 307.23% 133.09% 61.69% 266.45% 51.04% 100.00%
Div Payout % 62.32 % 40.33 % 24.68 % 14.52 % 75.08 % 14.22 % 45.24 % 5.48%
  YoY % 54.53% 63.41% 69.97% -80.66% 427.99% -68.57% -
  Horiz. % 137.75% 89.15% 54.55% 32.10% 165.96% 31.43% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 367,980 335,533 276,067 131,600 206,498 177,621 130,718 18.81%
  YoY % 9.67% 21.54% 109.78% -36.27% 16.26% 35.88% -
  Horiz. % 281.51% 256.69% 211.19% 100.68% 157.97% 135.88% 100.00%
NOSH 657,108 657,909 657,304 131,600 131,527 131,571 65,359 46.86%
  YoY % -0.12% 0.09% 399.47% 0.06% -0.03% 101.31% -
  Horiz. % 1,005.38% 1,006.61% 1,005.68% 201.35% 201.24% 201.31% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.80 % 14.21 % 12.81 % 10.75 % 9.85 % 12.30 % 9.46 % 2.23%
  YoY % -24.00% 10.93% 19.16% 9.14% -19.92% 30.02% -
  Horiz. % 114.16% 150.21% 135.41% 113.64% 104.12% 130.02% 100.00%
ROE 22.96 % 29.17 % 25.09 % 41.46 % 22.07 % 25.95 % 21.72 % 0.93%
  YoY % -21.29% 16.26% -39.48% 87.86% -14.95% 19.48% -
  Horiz. % 105.71% 134.30% 115.52% 190.88% 101.61% 119.48% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 119.05 104.68 82.28 385.62 351.72 285.09 460.07 -20.16%
  YoY % 13.73% 27.22% -78.66% 9.64% 23.37% -38.03% -
  Horiz. % 25.88% 22.75% 17.88% 83.82% 76.45% 61.97% 100.00%
EPS 12.86 14.87 10.54 41.46 34.66 35.03 43.44 -18.35%
  YoY % -13.52% 41.08% -74.58% 19.62% -1.06% -19.36% -
  Horiz. % 29.60% 34.23% 24.26% 95.44% 79.79% 80.64% 100.00%
DPS 8.00 6.00 2.60 6.00 26.00 4.98 19.65 -13.90%
  YoY % 33.33% 130.77% -56.67% -76.92% 422.09% -74.66% -
  Horiz. % 40.71% 30.53% 13.23% 30.53% 132.32% 25.34% 100.00%
NAPS 0.5600 0.5100 0.4200 1.0000 1.5700 1.3500 2.0000 -19.10%
  YoY % 9.80% 21.43% -58.00% -36.31% 16.30% -32.50% -
  Horiz. % 28.00% 25.50% 21.00% 50.00% 78.50% 67.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 118.90 104.68 82.20 77.13 70.32 57.01 45.71 17.26%
  YoY % 13.58% 27.35% 6.57% 9.68% 23.35% 24.72% -
  Horiz. % 260.12% 229.01% 179.83% 168.74% 153.84% 124.72% 100.00%
EPS 12.84 14.87 10.53 8.29 6.93 7.01 4.32 19.89%
  YoY % -13.65% 41.22% 27.02% 19.62% -1.14% 62.27% -
  Horiz. % 297.22% 344.21% 243.75% 191.90% 160.42% 162.27% 100.00%
DPS 8.00 6.00 2.60 1.20 5.20 1.00 1.95 26.50%
  YoY % 33.33% 130.77% 116.67% -76.92% 420.00% -48.72% -
  Horiz. % 410.26% 307.69% 133.33% 61.54% 266.67% 51.28% 100.00%
NAPS 0.5593 0.5100 0.4196 0.2000 0.3139 0.2700 0.1987 18.81%
  YoY % 9.67% 21.54% 109.80% -36.29% 16.26% 35.88% -
  Horiz. % 281.48% 256.67% 211.17% 100.65% 157.98% 135.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.9200 1.4500 1.0600 0.7600 0.4700 0.6600 0.1000 -
P/RPS 1.61 1.39 1.29 0.20 0.13 0.23 0.02 107.66%
  YoY % 15.83% 7.75% 545.00% 53.85% -43.48% 1,050.00% -
  Horiz. % 8,050.00% 6,950.00% 6,450.00% 1,000.00% 650.00% 1,150.00% 100.00%
P/EPS 14.93 9.75 10.06 1.83 1.36 1.88 0.23 100.35%
  YoY % 53.13% -3.08% 449.73% 34.56% -27.66% 717.39% -
  Horiz. % 6,491.30% 4,239.13% 4,373.91% 795.65% 591.30% 817.39% 100.00%
EY 6.70 10.26 9.94 54.56 73.74 53.08 434.43 -50.08%
  YoY % -34.70% 3.22% -81.78% -26.01% 38.92% -87.78% -
  Horiz. % 1.54% 2.36% 2.29% 12.56% 16.97% 12.22% 100.00%
DY 4.17 4.14 2.45 7.89 55.32 7.55 196.52 -47.35%
  YoY % 0.72% 68.98% -68.95% -85.74% 632.72% -96.16% -
  Horiz. % 2.12% 2.11% 1.25% 4.01% 28.15% 3.84% 100.00%
P/NAPS 3.43 2.84 2.52 0.76 0.30 0.49 0.05 102.20%
  YoY % 20.77% 12.70% 231.58% 153.33% -38.78% 880.00% -
  Horiz. % 6,860.00% 5,680.00% 5,040.00% 1,520.00% 600.00% 980.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 29/05/08 30/05/07 -
Price 2.0800 1.8000 1.0800 0.7200 0.5900 0.6300 0.0800 -
P/RPS 1.75 1.72 1.31 0.19 0.17 0.22 0.02 110.56%
  YoY % 1.74% 31.30% 589.47% 11.76% -22.73% 1,000.00% -
  Horiz. % 8,750.00% 8,600.00% 6,550.00% 950.00% 850.00% 1,100.00% 100.00%
P/EPS 16.18 12.10 10.25 1.74 1.70 1.80 0.18 111.50%
  YoY % 33.72% 18.05% 489.08% 2.35% -5.56% 900.00% -
  Horiz. % 8,988.89% 6,722.22% 5,694.44% 966.67% 944.44% 1,000.00% 100.00%
EY 6.18 8.26 9.76 57.59 58.74 55.61 543.04 -52.54%
  YoY % -25.18% -15.37% -83.05% -1.96% 5.63% -89.76% -
  Horiz. % 1.14% 1.52% 1.80% 10.61% 10.82% 10.24% 100.00%
DY 3.85 3.33 2.41 8.33 44.07 7.91 245.65 -49.94%
  YoY % 15.62% 38.17% -71.07% -81.10% 457.14% -96.78% -
  Horiz. % 1.57% 1.36% 0.98% 3.39% 17.94% 3.22% 100.00%
P/NAPS 3.71 3.53 2.57 0.72 0.38 0.47 0.04 112.61%
  YoY % 5.10% 37.35% 256.94% 89.47% -19.15% 1,075.00% -
  Horiz. % 9,275.00% 8,825.00% 6,425.00% 1,800.00% 950.00% 1,175.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers