Highlights

[PADINI] YoY TTM Result on 2011-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     11.46%    YoY -     26.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 847,286 782,266 688,720 540,804 507,478 462,612 375,095 14.54%
  YoY % 8.31% 13.58% 27.35% 6.57% 9.70% 23.33% -
  Horiz. % 225.89% 208.55% 183.61% 144.18% 135.29% 123.33% 100.00%
PBT 128,719 117,033 132,899 98,086 74,035 64,344 63,610 12.46%
  YoY % 9.99% -11.94% 35.49% 32.49% 15.06% 1.15% -
  Horiz. % 202.36% 183.99% 208.93% 154.20% 116.39% 101.15% 100.00%
Tax -35,382 -32,548 -35,039 -28,826 -19,469 -18,759 -17,469 12.48%
  YoY % -8.71% 7.11% -21.55% -48.06% -3.78% -7.38% -
  Horiz. % 202.54% 186.32% 200.58% 165.01% 111.45% 107.38% 100.00%
NP 93,337 84,485 97,860 69,260 54,566 45,585 46,141 12.45%
  YoY % 10.48% -13.67% 41.29% 26.93% 19.70% -1.21% -
  Horiz. % 202.29% 183.10% 212.09% 150.11% 118.26% 98.79% 100.00%
NP to SH 93,337 84,485 97,860 69,260 54,566 45,584 46,096 12.47%
  YoY % 10.48% -13.67% 41.29% 26.93% 19.70% -1.11% -
  Horiz. % 202.48% 183.28% 212.30% 150.25% 118.37% 98.89% 100.00%
Tax Rate 27.49 % 27.81 % 26.37 % 29.39 % 26.30 % 29.15 % 27.46 % 0.02%
  YoY % -1.15% 5.46% -10.28% 11.75% -9.78% 6.15% -
  Horiz. % 100.11% 101.27% 96.03% 107.03% 95.78% 106.15% 100.00%
Total Cost 753,949 697,781 590,860 471,544 452,912 417,027 328,954 14.82%
  YoY % 8.05% 18.10% 25.30% 4.11% 8.60% 26.77% -
  Horiz. % 229.20% 212.12% 179.62% 143.35% 137.68% 126.77% 100.00%
Net Worth 388,166 367,980 335,533 276,067 131,600 206,498 177,621 13.91%
  YoY % 5.49% 9.67% 21.54% 109.78% -36.27% 16.26% -
  Horiz. % 218.54% 207.17% 188.90% 155.42% 74.09% 116.26% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 72,376 52,652 39,462 17,095 7,923 34,223 6,556 49.19%
  YoY % 37.46% 33.42% 130.84% 115.75% -76.85% 421.99% -
  Horiz. % 1,103.91% 803.08% 601.90% 260.74% 120.85% 521.99% 100.00%
Div Payout % 77.54 % 62.32 % 40.33 % 24.68 % 14.52 % 75.08 % 14.22 % 32.65%
  YoY % 24.42% 54.53% 63.41% 69.97% -80.66% 427.99% -
  Horiz. % 545.29% 438.26% 283.61% 173.56% 102.11% 527.99% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 388,166 367,980 335,533 276,067 131,600 206,498 177,621 13.91%
  YoY % 5.49% 9.67% 21.54% 109.78% -36.27% 16.26% -
  Horiz. % 218.54% 207.17% 188.90% 155.42% 74.09% 116.26% 100.00%
NOSH 657,909 657,108 657,909 657,304 131,600 131,527 131,571 30.75%
  YoY % 0.12% -0.12% 0.09% 399.47% 0.06% -0.03% -
  Horiz. % 500.04% 499.43% 500.04% 499.58% 100.02% 99.97% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.02 % 10.80 % 14.21 % 12.81 % 10.75 % 9.85 % 12.30 % -1.81%
  YoY % 2.04% -24.00% 10.93% 19.16% 9.14% -19.92% -
  Horiz. % 89.59% 87.80% 115.53% 104.15% 87.40% 80.08% 100.00%
ROE 24.05 % 22.96 % 29.17 % 25.09 % 41.46 % 22.07 % 25.95 % -1.26%
  YoY % 4.75% -21.29% 16.26% -39.48% 87.86% -14.95% -
  Horiz. % 92.68% 88.48% 112.41% 96.69% 159.77% 85.05% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 128.78 119.05 104.68 82.28 385.62 351.72 285.09 -12.40%
  YoY % 8.17% 13.73% 27.22% -78.66% 9.64% 23.37% -
  Horiz. % 45.17% 41.76% 36.72% 28.86% 135.26% 123.37% 100.00%
EPS 14.19 12.86 14.87 10.54 41.46 34.66 35.03 -13.98%
  YoY % 10.34% -13.52% 41.08% -74.58% 19.62% -1.06% -
  Horiz. % 40.51% 36.71% 42.45% 30.09% 118.36% 98.94% 100.00%
DPS 11.00 8.00 6.00 2.60 6.00 26.00 4.98 14.11%
  YoY % 37.50% 33.33% 130.77% -56.67% -76.92% 422.09% -
  Horiz. % 220.88% 160.64% 120.48% 52.21% 120.48% 522.09% 100.00%
NAPS 0.5900 0.5600 0.5100 0.4200 1.0000 1.5700 1.3500 -12.88%
  YoY % 5.36% 9.80% 21.43% -58.00% -36.31% 16.30% -
  Horiz. % 43.70% 41.48% 37.78% 31.11% 74.07% 116.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 128.78 118.90 104.68 82.20 77.13 70.32 57.01 14.54%
  YoY % 8.31% 13.58% 27.35% 6.57% 9.68% 23.35% -
  Horiz. % 225.89% 208.56% 183.62% 144.19% 135.29% 123.35% 100.00%
EPS 14.19 12.84 14.87 10.53 8.29 6.93 7.01 12.47%
  YoY % 10.51% -13.65% 41.22% 27.02% 19.62% -1.14% -
  Horiz. % 202.43% 183.17% 212.13% 150.21% 118.26% 98.86% 100.00%
DPS 11.00 8.00 6.00 2.60 1.20 5.20 1.00 49.10%
  YoY % 37.50% 33.33% 130.77% 116.67% -76.92% 420.00% -
  Horiz. % 1,100.00% 800.00% 600.00% 260.00% 120.00% 520.00% 100.00%
NAPS 0.5900 0.5593 0.5100 0.4196 0.2000 0.3139 0.2700 13.91%
  YoY % 5.49% 9.67% 21.54% 109.80% -36.29% 16.26% -
  Horiz. % 218.52% 207.15% 188.89% 155.41% 74.07% 116.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.9100 1.9200 1.4500 1.0600 0.7600 0.4700 0.6600 -
P/RPS 1.48 1.61 1.39 1.29 0.20 0.13 0.23 36.36%
  YoY % -8.07% 15.83% 7.75% 545.00% 53.85% -43.48% -
  Horiz. % 643.48% 700.00% 604.35% 560.87% 86.96% 56.52% 100.00%
P/EPS 13.46 14.93 9.75 10.06 1.83 1.36 1.88 38.81%
  YoY % -9.85% 53.13% -3.08% 449.73% 34.56% -27.66% -
  Horiz. % 715.96% 794.15% 518.62% 535.11% 97.34% 72.34% 100.00%
EY 7.43 6.70 10.26 9.94 54.56 73.74 53.08 -27.93%
  YoY % 10.90% -34.70% 3.22% -81.78% -26.01% 38.92% -
  Horiz. % 14.00% 12.62% 19.33% 18.73% 102.79% 138.92% 100.00%
DY 5.76 4.17 4.14 2.45 7.89 55.32 7.55 -4.41%
  YoY % 38.13% 0.72% 68.98% -68.95% -85.74% 632.72% -
  Horiz. % 76.29% 55.23% 54.83% 32.45% 104.50% 732.72% 100.00%
P/NAPS 3.24 3.43 2.84 2.52 0.76 0.30 0.49 36.98%
  YoY % -5.54% 20.77% 12.70% 231.58% 153.33% -38.78% -
  Horiz. % 661.22% 700.00% 579.59% 514.29% 155.10% 61.22% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 29/05/08 -
Price 2.0300 2.0800 1.8000 1.0800 0.7200 0.5900 0.6300 -
P/RPS 1.58 1.75 1.72 1.31 0.19 0.17 0.22 38.88%
  YoY % -9.71% 1.74% 31.30% 589.47% 11.76% -22.73% -
  Horiz. % 718.18% 795.45% 781.82% 595.45% 86.36% 77.27% 100.00%
P/EPS 14.31 16.18 12.10 10.25 1.74 1.70 1.80 41.25%
  YoY % -11.56% 33.72% 18.05% 489.08% 2.35% -5.56% -
  Horiz. % 795.00% 898.89% 672.22% 569.44% 96.67% 94.44% 100.00%
EY 6.99 6.18 8.26 9.76 57.59 58.74 55.61 -29.21%
  YoY % 13.11% -25.18% -15.37% -83.05% -1.96% 5.63% -
  Horiz. % 12.57% 11.11% 14.85% 17.55% 103.56% 105.63% 100.00%
DY 5.42 3.85 3.33 2.41 8.33 44.07 7.91 -6.10%
  YoY % 40.78% 15.62% 38.17% -71.07% -81.10% 457.14% -
  Horiz. % 68.52% 48.67% 42.10% 30.47% 105.31% 557.14% 100.00%
P/NAPS 3.44 3.71 3.53 2.57 0.72 0.38 0.47 39.32%
  YoY % -7.28% 5.10% 37.35% 256.94% 89.47% -19.15% -
  Horiz. % 731.91% 789.36% 751.06% 546.81% 153.19% 80.85% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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