[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	140,732	477,059	378,141	258,503	129,024	383,306	298,835	-39.44%
YoY %	-70.50%	26.16%	46.28%	100.35%	-66.34%	28.27%	-	-
Horiz. %	47.09%	159.64%	126.54%	86.50%	43.18%	128.27%	100.00%	-
PBT	27,031	67,610	61,038	45,586	24,705	57,658	54,351	-37.20%
YoY %	-60.02%	10.77%	33.90%	84.52%	-57.15%	6.08%	-	-
Horiz. %	49.73%	124.40%	112.30%	83.87%	45.45%	106.08%	100.00%	-
Tax	-6,884	-18,077	-17,138	-12,707	-6,594	-15,908	-14,284	-38.50%
YoY %	61.92%	-5.48%	-34.87%	-92.71%	58.55%	-11.37%	-	-
Horiz. %	48.19%	126.55%	119.98%	88.96%	46.16%	111.37%	100.00%	-
NP	20,147	49,533	43,900	32,879	18,111	41,750	40,067	-36.73%
YoY %	-59.33%	12.83%	33.52%	81.54%	-56.62%	4.20%	-	-
Horiz. %	50.28%	123.63%	109.57%	82.06%	45.20%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,147	49,533	43,900	32,879	18,111	41,715	40,032	-36.70%
YoY %	-59.33%	12.83%	33.52%	81.54%	-56.58%	4.20%	-	-
Horiz. %	50.33%	123.73%	109.66%	82.13%	45.24%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	26.74%	28.08%	27.87%	26.69%	27.59%	26.28%	-
YoY %	-4.75%	-4.77%	0.75%	4.42%	-3.26%	4.98%	-	-
Horiz. %	96.92%	101.75%	106.85%	106.05%	101.56%	104.98%	100.00%	-
Total Cost	120,585	427,526	334,241	225,624	110,913	341,556	258,768	-39.86%
YoY %	-71.79%	27.91%	48.14%	103.42%	-67.53%	31.99%	-	-
Horiz. %	46.60%	165.22%	129.17%	87.19%	42.86%	131.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,709	203,945	206,603	194,721	188,217	169,847	177,481	16.67%
YoY %	9.69%	-1.29%	6.10%	3.46%	10.82%	-4.30%	-	-
Horiz. %	126.05%	114.91%	116.41%	109.71%	106.05%	95.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	18,420	10,527	10,525	10,529	19,749	6,573	-
YoY %	-	74.98%	0.02%	-0.04%	-46.69%	200.46%	-	-
Horiz. %	-	280.24%	160.16%	160.12%	160.19%	300.46%	100.00%	-
Div Payout %	-	37.19%	23.98%	32.01%	58.14%	47.34%	16.42%	-
YoY %	-	55.09%	-25.09%	-44.94%	22.81%	188.31%	-	-
Horiz. %	-	226.49%	146.04%	194.95%	354.08%	288.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	223,709	203,945	206,603	194,721	188,217	169,847	177,481	16.67%
YoY %	9.69%	-1.29%	6.10%	3.46%	10.82%	-4.30%	-	-
Horiz. %	126.05%	114.91%	116.41%	109.71%	106.05%	95.70%	100.00%	-
NOSH	131,593	131,577	131,594	131,568	131,620	131,664	131,467	0.06%
YoY %	0.01%	-0.01%	0.02%	-0.04%	-0.03%	0.15%	-	-
Horiz. %	100.10%	100.08%	100.10%	100.08%	100.12%	100.15%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	14.32%	10.38%	11.61%	12.72%	14.04%	10.89%	13.41%	-
YoY %	37.96%	-10.59%	-8.73%	-9.40%	28.93%	-18.79%	-	-
Horiz. %	106.79%	77.40%	86.58%	94.85%	104.70%	81.21%	100.00%	-
ROE	9.01%	24.29%	21.25%	16.89%	9.62%	24.56%	22.56%	-
YoY %	-62.91%	14.31%	25.81%	75.57%	-60.83%	8.87%	-	-
Horiz. %	39.94%	107.67%	94.19%	74.87%	42.64%	108.87%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	106.94	362.57	287.35	196.48	98.03	291.12	227.31	-39.48%
YoY %	-70.51%	26.18%	46.25%	100.43%	-66.33%	28.07%	-	-
Horiz. %	47.05%	159.50%	126.41%	86.44%	43.13%	128.07%	100.00%	-
EPS	15.31	37.64	33.36	24.99	13.76	31.71	30.45	-36.74%
YoY %	-59.33%	12.83%	33.49%	81.61%	-56.61%	4.14%	-	-
Horiz. %	50.28%	123.61%	109.56%	82.07%	45.19%	104.14%	100.00%	-
DPS	0.00	14.00	8.00	8.00	8.00	15.00	5.00	-
YoY %	0.00%	75.00%	0.00%	0.00%	-46.67%	200.00%	-	-
Horiz. %	0.00%	280.00%	160.00%	160.00%	160.00%	300.00%	100.00%	-
NAPS	1.70	1.55	1.57	1.48	1.43	1.29	1.35	16.59%
YoY %	9.68%	-1.27%	6.08%	3.50%	10.85%	-4.44%	-	-
Horiz. %	125.93%	114.81%	116.30%	109.63%	105.93%	95.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 131,622
RPS	21.39	72.51	57.48	39.29	19.61	58.26	45.42	-39.44%
YoY %	-70.50%	26.15%	46.30%	100.36%	-66.34%	28.27%	-	-
Horiz. %	47.09%	159.64%	126.55%	86.50%	43.17%	128.27%	100.00%	-
EPS	3.06	7.53	6.67	5.00	2.75	6.34	6.08	-36.70%
YoY %	-59.36%	12.89%	33.40%	81.82%	-56.62%	4.28%	-	-
Horiz. %	50.33%	123.85%	109.70%	82.24%	45.23%	104.28%	100.00%	-
DPS	0.00	2.80	1.60	1.60	1.60	3.00	1.00	-
YoY %	0.00%	75.00%	0.00%	0.00%	-46.67%	200.00%	-	-
Horiz. %	0.00%	280.00%	160.00%	160.00%	160.00%	300.00%	100.00%	-
NAPS	0.34	0.31	0.314	0.296	0.2861	0.2582	0.2698	16.65%
YoY %	9.68%	-1.27%	6.08%	3.46%	10.81%	-4.30%	-	-
Horiz. %	126.02%	114.90%	116.38%	109.71%	106.04%	95.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.60	0.48	0.47	0.49	0.48	0.57	0.66	-
P/RPS	0.56	0.13	0.16	0.25	0.49	0.20	0.29	55.00%
YoY %	330.77%	-18.75%	-36.00%	-48.98%	145.00%	-31.03%	-	-
Horiz. %	193.10%	44.83%	55.17%	86.21%	168.97%	68.97%	100.00%	-
P/EPS	3.92	1.28	1.41	1.96	3.49	1.80	2.17	48.27%
YoY %	206.25%	-9.22%	-28.06%	-43.84%	93.89%	-17.05%	-	-
Horiz. %	180.65%	58.99%	64.98%	90.32%	160.83%	82.95%	100.00%	-
EY	25.52	78.43	70.98	51.00	28.67	55.58	46.14	-32.59%
YoY %	-67.46%	10.50%	39.18%	77.89%	-48.42%	20.46%	-	-
Horiz. %	55.31%	169.98%	153.84%	110.53%	62.14%	120.46%	100.00%	-
DY	0.00	29.17	17.02	16.33	16.67	26.32	7.58	-
YoY %	0.00%	71.39%	4.23%	-2.04%	-36.66%	247.23%	-	-
Horiz. %	0.00%	384.83%	224.54%	215.44%	219.92%	347.23%	100.00%	-
P/NAPS	0.35	0.31	0.30	0.33	0.34	0.44	0.49	-20.07%
YoY %	12.90%	3.33%	-9.09%	-2.94%	-22.73%	-10.20%	-	-
Horiz. %	71.43%	63.27%	61.22%	67.35%	69.39%	89.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/08/09	28/05/09	26/02/09	26/11/08	28/08/08	29/05/08	-
Price	0.61	0.54	0.59	0.50	0.40	0.50	0.63	-
P/RPS	0.57	0.15	0.21	0.25	0.41	0.17	0.28	60.55%
YoY %	280.00%	-28.57%	-16.00%	-39.02%	141.18%	-39.29%	-	-
Horiz. %	203.57%	53.57%	75.00%	89.29%	146.43%	60.71%	100.00%	-
P/EPS	3.98	1.43	1.77	2.00	2.91	1.58	2.07	54.56%
YoY %	178.32%	-19.21%	-11.50%	-31.27%	84.18%	-23.67%	-	-
Horiz. %	192.27%	69.08%	85.51%	96.62%	140.58%	76.33%	100.00%	-
EY	25.10	69.71	56.54	49.98	34.40	63.37	48.33	-35.36%
YoY %	-63.99%	23.29%	13.13%	45.29%	-45.72%	31.12%	-	-
Horiz. %	51.93%	144.24%	116.99%	103.41%	71.18%	131.12%	100.00%	-
DY	0.00	25.93	13.56	16.00	20.00	30.00	7.94	-
YoY %	0.00%	91.22%	-15.25%	-20.00%	-33.33%	277.83%	-	-
Horiz. %	0.00%	326.57%	170.78%	201.51%	251.89%	377.83%	100.00%	-
P/NAPS	0.36	0.35	0.38	0.34	0.28	0.39	0.47	-16.27%
YoY %	2.86%	-7.89%	11.76%	21.43%	-28.21%	-17.02%	-	-
Horiz. %	76.60%	74.47%	80.85%	72.34%	59.57%	82.98%	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 14:50:00

EMA 5

5 Mins

BUY

2024-06-28 14:35:00

ADX

5 Mins

BUY

2024-06-28 14:35:00

VOLUME BREAKOUT

5 Mins

BUY

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

HSI-HWE

0.165

-0.01

235,511,400

BORNOIL

0.01

+0.005

198,091,300

HSI-HU8

0.09

-0.015

147,314,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

0.00

124,798,600

AHB-WC

0.07

0.00

78,875,000

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXF

0.08

0.00

73,888,200

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

0.00

55,599,800

More active Stocks

DLADY

36.14

+0.64

6,600

UTDPLT

24.52

+0.32

151,100

MPI

39.10

+0.22

26,700

CDB

3.67

+0.20

7,522,500

PETDAG

17.42

+0.16

325,400

AIRPORT

9.88

+0.15

643,500

ICON

1.03

+0.14

7,586,400

TOYOVEN

1.46

+0.14

659,100

HUMEIND

3.35

+0.14

546,400

EG-WD

0.49

+0.105

35,305,300

More gainer Stocks

PETGAS

17.80

-0.18

265,500

GESHEN

3.25

-0.15

141,400

TENAGA

13.80

-0.14

7,093,400

KUAISHO-C17

0.08

-0.12

58,800

PIE

6.24

-0.10

95,700

CANONE

3.00

-0.09

21,800

KLUANG

6.10

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

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