[PADINI] QoQ TTM Result on 30-Jun-2010 [#4]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	540,804	532,277	518,858	522,949	507,478	487,683	488,767	6.98%
YoY %	1.60%	2.59%	-0.78%	3.05%	4.06%	-0.22%	-	-
Horiz. %	110.65%	108.90%	106.16%	106.99%	103.83%	99.78%	100.00%	-
PBT	98,086	88,552	84,900	86,280	74,035	65,668	69,937	25.32%
YoY %	10.77%	4.30%	-1.60%	16.54%	12.74%	-6.10%	-	-
Horiz. %	140.25%	126.62%	121.39%	123.37%	105.86%	93.90%	100.00%	-
Tax	-28,826	-26,412	-25,724	-25,306	-19,469	-17,346	-18,367	35.08%
YoY %	-9.14%	-2.67%	-1.65%	-29.98%	-12.24%	5.56%	-	-
Horiz. %	156.94%	143.80%	140.06%	137.78%	106.00%	94.44%	100.00%	-
NP	69,260	62,140	59,176	60,974	54,566	48,322	51,570	21.74%
YoY %	11.46%	5.01%	-2.95%	11.74%	12.92%	-6.30%	-	-
Horiz. %	134.30%	120.50%	114.75%	118.24%	105.81%	93.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,260	62,140	59,176	60,974	54,566	48,322	51,570	21.74%
YoY %	11.46%	5.01%	-2.95%	11.74%	12.92%	-6.30%	-	-
Horiz. %	134.30%	120.50%	114.75%	118.24%	105.81%	93.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	29.83%	30.30%	29.33%	26.30%	26.41%	26.26%	-
YoY %	-1.48%	-1.55%	3.31%	11.52%	-0.42%	0.57%	-	-
Horiz. %	111.92%	113.59%	115.38%	111.69%	100.15%	100.57%	100.00%	-
Total Cost	471,544	470,137	459,682	461,975	452,912	439,361	437,197	5.17%
YoY %	0.30%	2.27%	-0.50%	2.00%	3.08%	0.49%	-	-
Horiz. %	107.86%	107.53%	105.14%	105.67%	103.59%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	276,067	263,106	131,534	131,638	131,600	225,133	223,709	15.06%
YoY %	4.93%	100.03%	-0.08%	0.03%	-41.55%	0.64%	-	-
Horiz. %	123.40%	117.61%	58.80%	58.84%	58.83%	100.64%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	17,095	3,949	3,949	3,949	7,923	7,923	18,453	-4.97%
YoY %	332.89%	0.00%	0.00%	-50.16%	0.00%	-57.06%	-	-
Horiz. %	92.64%	21.40%	21.40%	21.40%	42.94%	42.94%	100.00%	-
Div Payout %	24.68%	6.36%	6.67%	6.48%	14.52%	16.40%	35.78%	-
YoY %	288.05%	-4.65%	2.93%	-55.37%	-11.46%	-54.16%	-	-
Horiz. %	68.98%	17.78%	18.64%	18.11%	40.58%	45.84%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	276,067	263,106	131,534	131,638	131,600	225,133	223,709	15.06%
YoY %	4.93%	100.03%	-0.08%	0.03%	-41.55%	0.64%	-	-
Horiz. %	123.40%	117.61%	58.80%	58.84%	58.83%	100.64%	100.00%	-
NOSH	657,304	131,553	131,534	131,638	131,600	131,657	131,593	192.49%
YoY %	399.65%	0.01%	-0.08%	0.03%	-0.04%	0.05%	-	-
Horiz. %	499.50%	99.97%	99.96%	100.03%	100.01%	100.05%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	12.81%	11.67%	11.41%	11.66%	10.75%	9.91%	10.55%	-
YoY %	9.77%	2.28%	-2.14%	8.47%	8.48%	-6.07%	-	-
Horiz. %	121.42%	110.62%	108.15%	110.52%	101.90%	93.93%	100.00%	-
ROE	25.09%	23.62%	44.99%	46.32%	41.46%	21.46%	23.05%	-
YoY %	6.22%	-47.50%	-2.87%	11.72%	93.20%	-6.90%	-	-
Horiz. %	108.85%	102.47%	195.18%	200.95%	179.87%	93.10%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	82.28	404.61	394.47	397.26	385.62	370.42	371.42	-63.42%
YoY %	-79.66%	2.57%	-0.70%	3.02%	4.10%	-0.27%	-	-
Horiz. %	22.15%	108.94%	106.21%	106.96%	103.82%	99.73%	100.00%	-
EPS	10.54	47.24	44.99	46.32	41.46	36.70	39.19	-58.36%
YoY %	-77.69%	5.00%	-2.87%	11.72%	12.97%	-6.35%	-	-
Horiz. %	26.89%	120.54%	114.80%	118.19%	105.79%	93.65%	100.00%	-
DPS	2.60	3.00	3.00	3.00	6.00	6.00	14.00	-67.48%
YoY %	-13.33%	0.00%	0.00%	-50.00%	0.00%	-57.14%	-	-
Horiz. %	18.57%	21.43%	21.43%	21.43%	42.86%	42.86%	100.00%	-
NAPS	0.42	2.00	1.00	1.00	1.00	1.71	1.70	-60.66%
YoY %	-79.00%	100.00%	0.00%	0.00%	-41.52%	0.59%	-	-
Horiz. %	24.71%	117.65%	58.82%	58.82%	58.82%	100.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 131,638
RPS	82.20	80.90	78.86	79.49	77.13	74.13	74.29	6.98%
YoY %	1.61%	2.59%	-0.79%	3.06%	4.05%	-0.22%	-	-
Horiz. %	110.65%	108.90%	106.15%	107.00%	103.82%	99.78%	100.00%	-
EPS	10.53	9.45	8.99	9.27	8.29	7.34	7.84	21.75%
YoY %	11.43%	5.12%	-3.02%	11.82%	12.94%	-6.38%	-	-
Horiz. %	134.31%	120.54%	114.67%	118.24%	105.74%	93.62%	100.00%	-
DPS	2.60	0.60	0.60	0.60	1.20	1.20	2.80	-4.82%
YoY %	333.33%	0.00%	0.00%	-50.00%	0.00%	-57.14%	-	-
Horiz. %	92.86%	21.43%	21.43%	21.43%	42.86%	42.86%	100.00%	-
NAPS	0.4196	0.3999	0.1999	0.2001	0.20	0.3422	0.34	15.06%
YoY %	4.93%	100.05%	-0.10%	0.05%	-41.55%	0.65%	-	-
Horiz. %	123.41%	117.62%	58.79%	58.85%	58.82%	100.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.06	1.09	0.91	0.76	0.76	0.75	0.60	-
P/RPS	1.29	0.27	0.23	0.19	0.20	0.20	0.16	302.59%
YoY %	377.78%	17.39%	21.05%	-5.00%	0.00%	25.00%	-	-
Horiz. %	806.25%	168.75%	143.75%	118.75%	125.00%	125.00%	100.00%	-
P/EPS	10.06	2.31	2.02	1.64	1.83	2.04	1.53	251.37%
YoY %	335.50%	14.36%	23.17%	-10.38%	-10.29%	33.33%	-	-
Horiz. %	657.52%	150.98%	132.03%	107.19%	119.61%	133.33%	100.00%	-
EY	9.94	43.34	49.44	60.95	54.56	48.94	65.31	-71.52%
YoY %	-77.07%	-12.34%	-18.88%	11.71%	11.48%	-25.07%	-	-
Horiz. %	15.22%	66.36%	75.70%	93.32%	83.54%	74.93%	100.00%	-
DY	2.45	2.75	3.30	3.95	7.89	8.00	23.33	-77.77%
YoY %	-10.91%	-16.67%	-16.46%	-49.94%	-1.38%	-65.71%	-	-
Horiz. %	10.50%	11.79%	14.14%	16.93%	33.82%	34.29%	100.00%	-
P/NAPS	2.52	0.55	0.91	0.76	0.76	0.44	0.35	273.31%
YoY %	358.18%	-39.56%	19.74%	0.00%	72.73%	25.71%	-	-
Horiz. %	720.00%	157.14%	260.00%	217.14%	217.14%	125.71%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	30/05/11	25/02/11	29/11/10	26/08/10	27/05/10	25/02/10	25/11/09	-
Price	1.08	1.07	1.00	0.82	0.72	0.85	0.61	-
P/RPS	1.31	0.26	0.25	0.21	0.19	0.23	0.16	306.74%
YoY %	403.85%	4.00%	19.05%	10.53%	-17.39%	43.75%	-	-
Horiz. %	818.75%	162.50%	156.25%	131.25%	118.75%	143.75%	100.00%	-
P/EPS	10.25	2.27	2.22	1.77	1.74	2.32	1.56	251.20%
YoY %	351.54%	2.25%	25.42%	1.72%	-25.00%	48.72%	-	-
Horiz. %	657.05%	145.51%	142.31%	113.46%	111.54%	148.72%	100.00%	-
EY	9.76	44.15	44.99	56.49	57.59	43.18	64.24	-71.55%
YoY %	-77.89%	-1.87%	-20.36%	-1.91%	33.37%	-32.78%	-	-
Horiz. %	15.19%	68.73%	70.03%	87.94%	89.65%	67.22%	100.00%	-
DY	2.41	2.80	3.00	3.66	8.33	7.06	22.95	-77.77%
YoY %	-13.93%	-6.67%	-18.03%	-56.06%	17.99%	-69.24%	-	-
Horiz. %	10.50%	12.20%	13.07%	15.95%	36.30%	30.76%	100.00%	-
P/NAPS	2.57	0.54	1.00	0.82	0.72	0.50	0.36	271.19%
YoY %	375.93%	-46.00%	21.95%	13.89%	44.00%	38.89%	-	-
Horiz. %	713.89%	150.00%	277.78%	227.78%	200.00%	138.89%	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

956

PTRANS

PERAK TRANSIT BERHAD

941

GENTING

GENTING BHD

810

JCY

JCY INTERNATIONAL BERHAD

545

DNEX

DAGANG NEXCHANGE BERHAD

317

NOTION

NOTION VTEC BHD

243

TSH

TSH RESOURCES BHD

236

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