[PADINI] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	477,059	504,188	517,006	516,096	383,306	398,446	391,616	14.07%
YoY %	-5.38%	-2.48%	0.18%	34.64%	-3.80%	1.74%	-	-
Horiz. %	121.82%	128.75%	132.02%	131.79%	97.88%	101.74%	100.00%	-
PBT	67,610	81,384	91,172	98,820	57,658	72,468	70,752	-2.98%
YoY %	-16.92%	-10.74%	-7.74%	71.39%	-20.44%	2.43%	-	-
Horiz. %	95.56%	115.03%	128.86%	139.67%	81.49%	102.43%	100.00%	-
Tax	-18,077	-22,850	-25,414	-26,376	-15,908	-19,045	-18,270	-0.70%
YoY %	20.89%	10.09%	3.65%	-65.80%	16.47%	-4.24%	-	-
Horiz. %	98.94%	125.07%	139.10%	144.37%	87.07%	104.24%	100.00%	-
NP	49,533	58,533	65,758	72,444	41,750	53,422	52,482	-3.78%
YoY %	-15.38%	-10.99%	-9.23%	73.52%	-21.85%	1.79%	-	-
Horiz. %	94.38%	111.53%	125.30%	138.04%	79.55%	101.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,533	58,533	65,758	72,444	41,715	53,376	52,434	-3.72%
YoY %	-15.38%	-10.99%	-9.23%	73.66%	-21.85%	1.80%	-	-
Horiz. %	94.47%	111.63%	125.41%	138.16%	79.56%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.74%	28.08%	27.87%	26.69%	27.59%	26.28%	25.82%	-
YoY %	-4.77%	0.75%	4.42%	-3.26%	4.98%	1.78%	-	-
Horiz. %	103.56%	108.75%	107.94%	103.37%	106.86%	101.78%	100.00%	-
Total Cost	427,526	445,654	451,248	443,652	341,556	345,024	339,134	16.71%
YoY %	-4.07%	-1.24%	1.71%	29.89%	-1.01%	1.74%	-	-
Horiz. %	126.06%	131.41%	133.06%	130.82%	100.71%	101.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,945	206,603	194,721	188,217	169,847	177,481	169,608	13.09%
YoY %	-1.29%	6.10%	3.46%	10.82%	-4.30%	4.64%	-	-
Horiz. %	120.24%	121.81%	114.81%	110.97%	100.14%	104.64%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	18,420	14,036	21,050	42,118	19,749	8,764	13,147	25.23%
YoY %	31.23%	-33.32%	-50.02%	113.27%	125.34%	-33.34%	-	-
Horiz. %	140.11%	106.76%	160.11%	320.36%	150.22%	66.66%	100.00%	-
Div Payout %	37.19%	23.98%	32.01%	58.14%	47.34%	16.42%	25.08%	-
YoY %	55.09%	-25.09%	-44.94%	22.81%	188.31%	-34.53%	-	-
Horiz. %	148.29%	95.61%	127.63%	231.82%	188.76%	65.47%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	203,945	206,603	194,721	188,217	169,847	177,481	169,608	13.09%
YoY %	-1.29%	6.10%	3.46%	10.82%	-4.30%	4.64%	-	-
Horiz. %	120.24%	121.81%	114.81%	110.97%	100.14%	104.64%	100.00%	-
NOSH	131,577	131,594	131,568	131,620	131,664	131,467	131,479	0.04%
YoY %	-0.01%	0.02%	-0.04%	-0.03%	0.15%	-0.01%	-	-
Horiz. %	100.07%	100.09%	100.07%	100.11%	100.14%	99.99%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	10.38%	11.61%	12.72%	14.04%	10.89%	13.41%	13.40%	-
YoY %	-10.59%	-8.73%	-9.40%	28.93%	-18.79%	0.07%	-	-
Horiz. %	77.46%	86.64%	94.93%	104.78%	81.27%	100.07%	100.00%	-
ROE	24.29%	28.33%	33.77%	38.49%	24.56%	30.07%	30.91%	-
YoY %	-14.26%	-16.11%	-12.26%	56.72%	-18.32%	-2.72%	-	-
Horiz. %	78.58%	91.65%	109.25%	124.52%	79.46%	97.28%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	362.57	383.14	392.96	392.11	291.12	303.08	297.85	14.02%
YoY %	-5.37%	-2.50%	0.22%	34.69%	-3.95%	1.76%	-	-
Horiz. %	121.73%	128.64%	131.93%	131.65%	97.74%	101.76%	100.00%	-
EPS	37.64	44.48	49.98	55.04	31.71	40.60	39.88	-3.78%
YoY %	-15.38%	-11.00%	-9.19%	73.57%	-21.90%	1.81%	-	-
Horiz. %	94.38%	111.53%	125.33%	138.01%	79.51%	101.81%	100.00%	-
DPS	14.00	10.67	16.00	32.00	15.00	6.67	10.00	25.17%
YoY %	31.21%	-33.31%	-50.00%	113.33%	124.89%	-33.30%	-	-
Horiz. %	140.00%	106.70%	160.00%	320.00%	150.00%	66.70%	100.00%	-
NAPS	1.55	1.57	1.48	1.43	1.29	1.35	1.29	13.03%
YoY %	-1.27%	6.08%	3.50%	10.85%	-4.44%	4.65%	-	-
Horiz. %	120.16%	121.71%	114.73%	110.85%	100.00%	104.65%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 131,620
RPS	72.51	76.63	78.58	78.44	58.26	60.56	59.52	14.07%
YoY %	-5.38%	-2.48%	0.18%	34.64%	-3.80%	1.75%	-	-
Horiz. %	121.82%	128.75%	132.02%	131.79%	97.88%	101.75%	100.00%	-
EPS	7.53	8.90	9.99	11.01	6.34	8.11	7.97	-3.71%
YoY %	-15.39%	-10.91%	-9.26%	73.66%	-21.82%	1.76%	-	-
Horiz. %	94.48%	111.67%	125.35%	138.14%	79.55%	101.76%	100.00%	-
DPS	2.80	2.13	3.20	6.40	3.00	1.33	2.00	25.17%
YoY %	31.46%	-33.44%	-50.00%	113.33%	125.56%	-33.50%	-	-
Horiz. %	140.00%	106.50%	160.00%	320.00%	150.00%	66.50%	100.00%	-
NAPS	0.31	0.314	0.296	0.2861	0.2582	0.2698	0.2578	13.09%
YoY %	-1.27%	6.08%	3.46%	10.81%	-4.30%	4.65%	-	-
Horiz. %	120.25%	121.80%	114.82%	110.98%	100.16%	104.65%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.48	0.47	0.49	0.48	0.57	0.66	0.67	-
P/RPS	0.13	0.12	0.12	0.12	0.20	0.22	0.22	-29.60%
YoY %	8.33%	0.00%	0.00%	-40.00%	-9.09%	0.00%	-	-
Horiz. %	59.09%	54.55%	54.55%	54.55%	90.91%	100.00%	100.00%	-
P/EPS	1.28	1.06	0.98	0.87	1.80	1.63	1.68	-16.59%
YoY %	20.75%	8.16%	12.64%	-51.67%	10.43%	-2.98%	-	-
Horiz. %	76.19%	63.10%	58.33%	51.79%	107.14%	97.02%	100.00%	-
EY	78.43	94.64	102.00	114.67	55.58	61.52	59.52	20.21%
YoY %	-17.13%	-7.22%	-11.05%	106.32%	-9.66%	3.36%	-	-
Horiz. %	131.77%	159.01%	171.37%	192.66%	93.38%	103.36%	100.00%	-
DY	29.17	22.70	32.65	66.67	26.32	10.10	14.93	56.34%
YoY %	28.50%	-30.47%	-51.03%	153.31%	160.59%	-32.35%	-	-
Horiz. %	195.38%	152.04%	218.69%	446.55%	176.29%	67.65%	100.00%	-
P/NAPS	0.31	0.30	0.33	0.34	0.44	0.49	0.52	-29.18%
YoY %	3.33%	-9.09%	-2.94%	-22.73%	-10.20%	-5.77%	-	-
Horiz. %	59.62%	57.69%	63.46%	65.38%	84.62%	94.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/05/09	26/02/09	26/11/08	28/08/08	29/05/08	27/02/08	-
Price	0.54	0.59	0.50	0.40	0.50	0.63	0.70	-
P/RPS	0.15	0.15	0.13	0.10	0.17	0.21	0.24	-26.92%
YoY %	0.00%	15.38%	30.00%	-41.18%	-19.05%	-12.50%	-	-
Horiz. %	62.50%	62.50%	54.17%	41.67%	70.83%	87.50%	100.00%	-
P/EPS	1.43	1.33	1.00	0.73	1.58	1.55	1.76	-12.93%
YoY %	7.52%	33.00%	36.99%	-53.80%	1.94%	-11.93%	-	-
Horiz. %	81.25%	75.57%	56.82%	41.48%	89.77%	88.07%	100.00%	-
EY	69.71	75.39	99.96	137.60	63.37	64.44	56.97	14.41%
YoY %	-7.53%	-24.58%	-27.35%	117.14%	-1.66%	13.11%	-	-
Horiz. %	122.36%	132.33%	175.46%	241.53%	111.23%	113.11%	100.00%	-
DY	25.93	18.08	32.00	80.00	30.00	10.58	14.29	48.82%
YoY %	43.42%	-43.50%	-60.00%	166.67%	183.55%	-25.96%	-	-
Horiz. %	181.46%	126.52%	223.93%	559.83%	209.94%	74.04%	100.00%	-
P/NAPS	0.35	0.38	0.34	0.28	0.39	0.47	0.54	-25.12%
YoY %	-7.89%	11.76%	21.43%	-28.21%	-17.02%	-12.96%	-	-
Horiz. %	64.81%	70.37%	62.96%	51.85%	72.22%	87.04%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 10:10:00

ADX

5 Mins

SELL

2024-06-28 10:00:00

ADX

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

806

MPI

MALAYSIAN PACIFIC INDUSTRIES

705

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

687

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MYEG

MY E.G. SERVICES BHD

546

GENTING

GENTING BHD

531

NOTION

NOTION VTEC BHD

522

THETA

THETA EDGE BERHAD

509

Daily Stocks

BORNOIL

0.01

+0.005

195,894,300

HSI-HWE

0.17

-0.005

195,675,100

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

0.00

124,723,800

HSI-HU8

0.095

-0.01

123,379,700

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.07

0.00

60,675,000

E&O-LR

0.055

+0.01

56,261,700

HSI-CXF

0.08

0.00

47,265,300

INGENIEU

0.055

-0.005

45,877,300

More active Stocks

MPI

39.32

+0.44

17,300

UTDPLT

24.52

+0.32

135,000

DLADY

35.70

+0.20

4,700

CDB

3.66

+0.19

3,477,500

AIRPORT

9.91

+0.18

465,100

PETDAG

17.42

+0.16

205,200

EG-WD

0.53

+0.145

28,135,500

2.11

+0.14

4,408,300

TOYOVEN

1.46

+0.14

530,400

HSI-HWL

0.985

+0.12

600,000

More gainer Stocks

TENAGA

13.74

-0.20

5,914,700

PETGAS

17.82

-0.16

210,900

GESHEN

3.25

-0.15

141,400

HEIM

22.06

-0.14

73,500

KUAISHO-C17

0.08

-0.12

58,800

NESTLE

121.40

-0.10

6,800

YOCB

2.21

-0.09

9,000

KLUANG

6.10

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More