[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	269,127	140,732	477,059	378,141	258,503	129,024	383,306	-20.95%
YoY %	91.23%	-70.50%	26.16%	46.28%	100.35%	-66.34%	-	-
Horiz. %	70.21%	36.72%	124.46%	98.65%	67.44%	33.66%	100.00%	-
PBT	43,643	27,031	67,610	61,038	45,586	24,705	57,658	-16.90%
YoY %	61.46%	-60.02%	10.77%	33.90%	84.52%	-57.15%	-	-
Horiz. %	75.69%	46.88%	117.26%	105.86%	79.06%	42.85%	100.00%	-
Tax	-11,976	-6,884	-18,077	-17,138	-12,707	-6,594	-15,908	-17.20%
YoY %	-73.97%	61.92%	-5.48%	-34.87%	-92.71%	58.55%	-	-
Horiz. %	75.28%	43.27%	113.63%	107.73%	79.88%	41.45%	100.00%	-
NP	31,667	20,147	49,533	43,900	32,879	18,111	41,750	-16.78%
YoY %	57.18%	-59.33%	12.83%	33.52%	81.54%	-56.62%	-	-
Horiz. %	75.85%	48.26%	118.64%	105.15%	78.75%	43.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,667	20,147	49,533	43,900	32,879	18,111	41,715	-16.74%
YoY %	57.18%	-59.33%	12.83%	33.52%	81.54%	-56.58%	-	-
Horiz. %	75.91%	48.30%	118.74%	105.24%	78.82%	43.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.44%	25.47%	26.74%	28.08%	27.87%	26.69%	27.59%	-
YoY %	7.73%	-4.75%	-4.77%	0.75%	4.42%	-3.26%	-	-
Horiz. %	99.46%	92.32%	96.92%	101.78%	101.01%	96.74%	100.00%	-
Total Cost	237,460	120,585	427,526	334,241	225,624	110,913	341,556	-21.46%
YoY %	96.92%	-71.79%	27.91%	48.14%	103.42%	-67.53%	-	-
Horiz. %	69.52%	35.30%	125.17%	97.86%	66.06%	32.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,971	223,709	203,945	206,603	194,721	188,217	169,847	20.54%
YoY %	0.56%	9.69%	-1.29%	6.10%	3.46%	10.82%	-	-
Horiz. %	132.46%	131.71%	120.08%	121.64%	114.64%	110.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	9,867	-	18,420	10,527	10,525	10,529	19,749	-36.95%
YoY %	0.00%	-	74.98%	0.02%	-0.04%	-46.69%	-	-
Horiz. %	49.96%	-	93.27%	53.30%	53.29%	53.31%	100.00%	-
Div Payout %	31.16%	-	37.19%	23.98%	32.01%	58.14%	47.34%	-
YoY %	0.00%	-	55.09%	-25.09%	-44.94%	22.81%	-	-
Horiz. %	65.82%	-	78.56%	50.65%	67.62%	122.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	224,971	223,709	203,945	206,603	194,721	188,217	169,847	20.54%
YoY %	0.56%	9.69%	-1.29%	6.10%	3.46%	10.82%	-	-
Horiz. %	132.46%	131.71%	120.08%	121.64%	114.64%	110.82%	100.00%	-
NOSH	131,562	131,593	131,577	131,594	131,568	131,620	131,664	-0.05%
YoY %	-0.02%	0.01%	-0.01%	0.02%	-0.04%	-0.03%	-	-
Horiz. %	99.92%	99.95%	99.93%	99.95%	99.93%	99.97%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	11.77%	14.32%	10.38%	11.61%	12.72%	14.04%	10.89%	-
YoY %	-17.81%	37.96%	-10.59%	-8.73%	-9.40%	28.93%	-	-
Horiz. %	108.08%	131.50%	95.32%	106.61%	116.80%	128.93%	100.00%	-
ROE	14.08%	9.01%	24.29%	21.25%	16.89%	9.62%	24.56%	-
YoY %	56.27%	-62.91%	14.31%	25.81%	75.57%	-60.83%	-	-
Horiz. %	57.33%	36.69%	98.90%	86.52%	68.77%	39.17%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	204.56	106.94	362.57	287.35	196.48	98.03	291.12	-20.91%
YoY %	91.28%	-70.51%	26.18%	46.25%	100.43%	-66.33%	-	-
Horiz. %	70.27%	36.73%	124.54%	98.71%	67.49%	33.67%	100.00%	-
EPS	24.07	15.31	37.64	33.36	24.99	13.76	31.71	-16.74%
YoY %	57.22%	-59.33%	12.83%	33.49%	81.61%	-56.61%	-	-
Horiz. %	75.91%	48.28%	118.70%	105.20%	78.81%	43.39%	100.00%	-
DPS	7.50	0.00	14.00	8.00	8.00	8.00	15.00	-36.92%
YoY %	0.00%	0.00%	75.00%	0.00%	0.00%	-46.67%	-	-
Horiz. %	50.00%	0.00%	93.33%	53.33%	53.33%	53.33%	100.00%	-
NAPS	1.71	1.70	1.55	1.57	1.48	1.43	1.29	20.60%
YoY %	0.59%	9.68%	-1.27%	6.08%	3.50%	10.85%	-	-
Horiz. %	132.56%	131.78%	120.16%	121.71%	114.73%	110.85%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 131,527
RPS	40.91	21.39	72.51	57.48	39.29	19.61	58.26	-20.94%
YoY %	91.26%	-70.50%	26.15%	46.30%	100.36%	-66.34%	-	-
Horiz. %	70.22%	36.71%	124.46%	98.66%	67.44%	33.66%	100.00%	-
EPS	4.81	3.06	7.53	6.67	5.00	2.75	6.34	-16.77%
YoY %	57.19%	-59.36%	12.89%	33.40%	81.82%	-56.62%	-	-
Horiz. %	75.87%	48.26%	118.77%	105.21%	78.86%	43.38%	100.00%	-
DPS	1.50	0.00	2.80	1.60	1.60	1.60	3.00	-36.92%
YoY %	0.00%	0.00%	75.00%	0.00%	0.00%	-46.67%	-	-
Horiz. %	50.00%	0.00%	93.33%	53.33%	53.33%	53.33%	100.00%	-
NAPS	0.3419	0.34	0.31	0.314	0.296	0.2861	0.2582	20.52%
YoY %	0.56%	9.68%	-1.27%	6.08%	3.46%	10.81%	-	-
Horiz. %	132.42%	131.68%	120.06%	121.61%	114.64%	110.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.75	0.60	0.48	0.47	0.49	0.48	0.57	-
P/RPS	0.37	0.56	0.13	0.16	0.25	0.49	0.20	50.53%
YoY %	-33.93%	330.77%	-18.75%	-36.00%	-48.98%	145.00%	-	-
Horiz. %	185.00%	280.00%	65.00%	80.00%	125.00%	245.00%	100.00%	-
P/EPS	3.12	3.92	1.28	1.41	1.96	3.49	1.80	44.15%
YoY %	-20.41%	206.25%	-9.22%	-28.06%	-43.84%	93.89%	-	-
Horiz. %	173.33%	217.78%	71.11%	78.33%	108.89%	193.89%	100.00%	-
EY	32.09	25.52	78.43	70.98	51.00	28.67	55.58	-30.59%
YoY %	25.74%	-67.46%	10.50%	39.18%	77.89%	-48.42%	-	-
Horiz. %	57.74%	45.92%	141.11%	127.71%	91.76%	51.58%	100.00%	-
DY	10.00	0.00	29.17	17.02	16.33	16.67	26.32	-47.44%
YoY %	0.00%	0.00%	71.39%	4.23%	-2.04%	-36.66%	-	-
Horiz. %	37.99%	0.00%	110.83%	64.67%	62.04%	63.34%	100.00%	-
P/NAPS	0.44	0.35	0.31	0.30	0.33	0.34	0.44	0.00%
YoY %	25.71%	12.90%	3.33%	-9.09%	-2.94%	-22.73%	-	-
Horiz. %	100.00%	79.55%	70.45%	68.18%	75.00%	77.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	27/08/09	28/05/09	26/02/09	26/11/08	28/08/08	-
Price	0.85	0.61	0.54	0.59	0.50	0.40	0.50	-
P/RPS	0.42	0.57	0.15	0.21	0.25	0.41	0.17	82.45%
YoY %	-26.32%	280.00%	-28.57%	-16.00%	-39.02%	141.18%	-	-
Horiz. %	247.06%	335.29%	88.24%	123.53%	147.06%	241.18%	100.00%	-
P/EPS	3.53	3.98	1.43	1.77	2.00	2.91	1.58	70.65%
YoY %	-11.31%	178.32%	-19.21%	-11.50%	-31.27%	84.18%	-	-
Horiz. %	223.42%	251.90%	90.51%	112.03%	126.58%	184.18%	100.00%	-
EY	28.32	25.10	69.71	56.54	49.98	34.40	63.37	-41.46%
YoY %	12.83%	-63.99%	23.29%	13.13%	45.29%	-45.72%	-	-
Horiz. %	44.69%	39.61%	110.00%	89.22%	78.87%	54.28%	100.00%	-
DY	8.82	0.00	25.93	13.56	16.00	20.00	30.00	-55.68%
YoY %	0.00%	0.00%	91.22%	-15.25%	-20.00%	-33.33%	-	-
Horiz. %	29.40%	0.00%	86.43%	45.20%	53.33%	66.67%	100.00%	-
P/NAPS	0.50	0.36	0.35	0.38	0.34	0.28	0.39	17.96%
YoY %	38.89%	2.86%	-7.89%	11.76%	21.43%	-28.21%	-	-
Horiz. %	128.21%	92.31%	89.74%	97.44%	87.18%	71.79%	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

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

943

PTRANS

PERAK TRANSIT BERHAD

937

GENTING

GENTING BHD

784

JCY

JCY INTERNATIONAL BERHAD

548

DNEX

DAGANG NEXCHANGE BERHAD

314

NOTION

NOTION VTEC BHD

247

TSH

TSH RESOURCES BHD

235

GENM

GENTING MALAYSIA BERHAD

234

HEXCAP

HEXTAR CAPITAL BERHAD

217

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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