[PADINI] QoQ TTM Result on 30-Jun-2009 [#4]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	507,478	487,683	488,767	477,059	462,612	446,001	419,141	13.61%
YoY %	4.06%	-0.22%	2.45%	3.12%	3.72%	6.41%	-	-
Horiz. %	121.08%	116.35%	116.61%	113.82%	110.37%	106.41%	100.00%	-
PBT	74,035	65,668	69,937	67,611	64,344	67,870	66,938	6.95%
YoY %	12.74%	-6.10%	3.44%	5.08%	-5.20%	1.39%	-	-
Horiz. %	110.60%	98.10%	104.48%	101.01%	96.12%	101.39%	100.00%	-
Tax	-19,469	-17,346	-18,367	-18,077	-18,759	-19,481	-18,631	2.97%
YoY %	-12.24%	5.56%	-1.60%	3.64%	3.71%	-4.56%	-	-
Horiz. %	104.50%	93.10%	98.58%	97.03%	100.69%	104.56%	100.00%	-
NP	54,566	48,322	51,570	49,534	45,585	48,389	48,307	8.46%
YoY %	12.92%	-6.30%	4.11%	8.66%	-5.79%	0.17%	-	-
Horiz. %	112.96%	100.03%	106.75%	102.54%	94.37%	100.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,566	48,322	51,570	49,534	45,584	48,377	48,282	8.50%
YoY %	12.92%	-6.30%	4.11%	8.67%	-5.77%	0.20%	-	-
Horiz. %	113.02%	100.08%	106.81%	102.59%	94.41%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	26.41%	26.26%	26.74%	29.15%	28.70%	27.83%	-
YoY %	-0.42%	0.57%	-1.80%	-8.27%	1.57%	3.13%	-	-
Horiz. %	94.50%	94.90%	94.36%	96.08%	104.74%	103.13%	100.00%	-
Total Cost	452,912	439,361	437,197	427,525	417,027	397,612	370,834	14.27%
YoY %	3.08%	0.49%	2.26%	2.52%	4.88%	7.22%	-	-
Horiz. %	122.13%	118.48%	117.90%	115.29%	112.46%	107.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,600	225,133	223,709	204,694	206,498	194,800	188,217	-21.24%
YoY %	-41.55%	0.64%	9.29%	-0.87%	6.01%	3.50%	-	-
Horiz. %	69.92%	119.61%	118.86%	108.75%	109.71%	103.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	7,923	7,923	18,453	28,983	34,223	34,223	23,693	-51.85%
YoY %	0.00%	-57.06%	-36.33%	-15.31%	0.00%	44.44%	-	-
Horiz. %	33.44%	33.44%	77.88%	122.33%	144.44%	144.44%	100.00%	-
Div Payout %	14.52%	16.40%	35.78%	58.51%	75.08%	70.74%	49.07%	-
YoY %	-11.46%	-54.16%	-38.85%	-22.07%	6.14%	44.16%	-	-
Horiz. %	29.59%	33.42%	72.92%	119.24%	153.01%	144.16%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	131,600	225,133	223,709	204,694	206,498	194,800	188,217	-21.24%
YoY %	-41.55%	0.64%	9.29%	-0.87%	6.01%	3.50%	-	-
Horiz. %	69.92%	119.61%	118.86%	108.75%	109.71%	103.50%	100.00%	-
NOSH	131,600	131,657	131,593	132,060	131,527	131,622	131,620	-0.01%
YoY %	-0.04%	0.05%	-0.35%	0.41%	-0.07%	0.00%	-	-
Horiz. %	99.98%	100.03%	99.98%	100.33%	99.93%	100.00%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	10.75%	9.91%	10.55%	10.38%	9.85%	10.85%	11.53%	-
YoY %	8.48%	-6.07%	1.64%	5.38%	-9.22%	-5.90%	-	-
Horiz. %	93.24%	85.95%	91.50%	90.03%	85.43%	94.10%	100.00%	-
ROE	41.46%	21.46%	23.05%	24.20%	22.07%	24.83%	25.65%	-
YoY %	93.20%	-6.90%	-4.75%	9.65%	-11.12%	-3.20%	-	-
Horiz. %	161.64%	83.66%	89.86%	94.35%	86.04%	96.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	385.62	370.42	371.42	361.24	351.72	338.85	318.45	13.62%
YoY %	4.10%	-0.27%	2.82%	2.71%	3.80%	6.41%	-	-
Horiz. %	121.09%	116.32%	116.63%	113.44%	110.45%	106.41%	100.00%	-
EPS	41.46	36.70	39.19	37.51	34.66	36.75	36.68	8.51%
YoY %	12.97%	-6.35%	4.48%	8.22%	-5.69%	0.19%	-	-
Horiz. %	113.03%	100.05%	106.84%	102.26%	94.49%	100.19%	100.00%	-
DPS	6.00	6.00	14.00	22.00	26.00	26.00	18.00	-51.95%
YoY %	0.00%	-57.14%	-36.36%	-15.38%	0.00%	44.44%	-	-
Horiz. %	33.33%	33.33%	77.78%	122.22%	144.44%	144.44%	100.00%	-
NAPS	1.00	1.71	1.70	1.55	1.57	1.48	1.43	-21.23%
YoY %	-41.52%	0.59%	9.68%	-1.27%	6.08%	3.50%	-	-
Horiz. %	69.93%	119.58%	118.88%	108.39%	109.79%	103.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 132,060
RPS	77.13	74.13	74.29	72.51	70.32	67.79	63.71	13.60%
YoY %	4.05%	-0.22%	2.45%	3.11%	3.73%	6.40%	-	-
Horiz. %	121.06%	116.36%	116.61%	113.81%	110.38%	106.40%	100.00%	-
EPS	8.29	7.34	7.84	7.53	6.93	7.35	7.34	8.46%
YoY %	12.94%	-6.38%	4.12%	8.66%	-5.71%	0.14%	-	-
Horiz. %	112.94%	100.00%	106.81%	102.59%	94.41%	100.14%	100.00%	-
DPS	1.20	1.20	2.80	4.41	5.20	5.20	3.60	-51.95%
YoY %	0.00%	-57.14%	-36.51%	-15.19%	0.00%	44.44%	-	-
Horiz. %	33.33%	33.33%	77.78%	122.50%	144.44%	144.44%	100.00%	-
NAPS	0.20	0.3422	0.34	0.3111	0.3139	0.2961	0.2861	-21.25%
YoY %	-41.55%	0.65%	9.29%	-0.89%	6.01%	3.50%	-	-
Horiz. %	69.91%	119.61%	118.84%	108.74%	109.72%	103.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.76	0.75	0.60	0.48	0.47	0.49	0.48	-
P/RPS	0.20	0.20	0.16	0.13	0.13	0.14	0.15	21.16%
YoY %	0.00%	25.00%	23.08%	0.00%	-7.14%	-6.67%	-	-
Horiz. %	133.33%	133.33%	106.67%	86.67%	86.67%	93.33%	100.00%	-
P/EPS	1.83	2.04	1.53	1.28	1.36	1.33	1.31	24.98%
YoY %	-10.29%	33.33%	19.53%	-5.88%	2.26%	1.53%	-	-
Horiz. %	139.69%	155.73%	116.79%	97.71%	103.82%	101.53%	100.00%	-
EY	54.56	48.94	65.31	78.14	73.74	75.01	76.42	-20.13%
YoY %	11.48%	-25.07%	-16.42%	5.97%	-1.69%	-1.85%	-	-
Horiz. %	71.39%	64.04%	85.46%	102.25%	96.49%	98.15%	100.00%	-
DY	7.89	8.00	23.33	45.83	55.32	53.06	37.50	-64.65%
YoY %	-1.38%	-65.71%	-49.09%	-17.15%	4.26%	41.49%	-	-
Horiz. %	21.04%	21.33%	62.21%	122.21%	147.52%	141.49%	100.00%	-
P/NAPS	0.76	0.44	0.35	0.31	0.30	0.33	0.34	71.04%
YoY %	72.73%	25.71%	12.90%	3.33%	-9.09%	-2.94%	-	-
Horiz. %	223.53%	129.41%	102.94%	91.18%	88.24%	97.06%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	25/11/09	27/08/09	28/05/09	26/02/09	26/11/08	-
Price	0.72	0.85	0.61	0.54	0.59	0.50	0.40	-
P/RPS	0.19	0.23	0.16	0.15	0.17	0.15	0.13	28.81%
YoY %	-17.39%	43.75%	6.67%	-11.76%	13.33%	15.38%	-	-
Horiz. %	146.15%	176.92%	123.08%	115.38%	130.77%	115.38%	100.00%	-
P/EPS	1.74	2.32	1.56	1.44	1.70	1.36	1.09	36.62%
YoY %	-25.00%	48.72%	8.33%	-15.29%	25.00%	24.77%	-	-
Horiz. %	159.63%	212.84%	143.12%	132.11%	155.96%	124.77%	100.00%	-
EY	57.59	43.18	64.24	69.46	58.74	73.51	91.71	-26.68%
YoY %	33.37%	-32.78%	-7.52%	18.25%	-20.09%	-19.85%	-	-
Horiz. %	62.80%	47.08%	70.05%	75.74%	64.05%	80.15%	100.00%	-
DY	8.33	7.06	22.95	40.74	44.07	52.00	45.00	-67.55%
YoY %	17.99%	-69.24%	-43.67%	-7.56%	-15.25%	15.56%	-	-
Horiz. %	18.51%	15.69%	51.00%	90.53%	97.93%	115.56%	100.00%	-
P/NAPS	0.72	0.50	0.36	0.35	0.38	0.34	0.28	87.80%
YoY %	44.00%	38.89%	2.86%	-7.89%	11.76%	21.43%	-	-
Horiz. %	257.14%	178.57%	128.57%	125.00%	135.71%	121.43%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 16:10:00

ADX

5 Mins

BUY

2024-06-27 15:40:00

ADX

5 Mins

SELL

2024-06-27 15:30:00

ADX

5 Mins

BUY

2024-06-27 09:35:00

ADX

5 Mins

SELL

2024-06-27 09:30:00

EMA 5

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

146,878,900

HSI-CXV

0.11

-0.035

132,439,600

HSI-HWE

0.175

+0.02

109,641,100

HSI-HUZ

0.24

+0.05

106,600,700

MYEG

0.98

-0.04

92,535,300

YNHPROP

0.495

-0.11

91,290,100

AHB-WC

0.07

0.00

83,302,800

DNEX

0.44

-0.025

68,090,900

HSI-CV7

0.04

-0.015

55,123,600

SBH

0.34

+0.02

51,561,300

More active Stocks

THETA

1.71

+0.23

19,538,700

PENTA

5.10

+0.17

3,843,600

AIRPORT

9.74

+0.14

1,669,300

UTDPLT

24.20

+0.12

77,900

PTT

2.34

+0.11

2,940,600

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

13,952,300

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.36

-0.32

639,000

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

MPI

38.62

-0.24

17,400

HEIM

22.16

-0.22

354,200

HLFG

17.24

-0.16

37,200

PCHEM

6.37

-0.15

1,585,700

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

AMWAY

6.93

-0.13

35,900

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