[PADINI] QoQ TTM Result on 31-Dec-2009 [#2]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	518,858	522,949	507,478	487,683	488,767	477,059	462,612	7.94%
YoY %	-0.78%	3.05%	4.06%	-0.22%	2.45%	3.12%	-	-
Horiz. %	112.16%	113.04%	109.70%	105.42%	105.65%	103.12%	100.00%	-
PBT	84,900	86,280	74,035	65,668	69,937	67,611	64,344	20.27%
YoY %	-1.60%	16.54%	12.74%	-6.10%	3.44%	5.08%	-	-
Horiz. %	131.95%	134.09%	115.06%	102.06%	108.69%	105.08%	100.00%	-
Tax	-25,724	-25,306	-19,469	-17,346	-18,367	-18,077	-18,759	23.40%
YoY %	-1.65%	-29.98%	-12.24%	5.56%	-1.60%	3.64%	-	-
Horiz. %	137.13%	134.90%	103.78%	92.47%	97.91%	96.36%	100.00%	-
NP	59,176	60,974	54,566	48,322	51,570	49,534	45,585	18.98%
YoY %	-2.95%	11.74%	12.92%	-6.30%	4.11%	8.66%	-	-
Horiz. %	129.81%	133.76%	119.70%	106.00%	113.13%	108.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,176	60,974	54,566	48,322	51,570	49,534	45,584	18.98%
YoY %	-2.95%	11.74%	12.92%	-6.30%	4.11%	8.67%	-	-
Horiz. %	129.82%	133.76%	119.70%	106.01%	113.13%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.30%	29.33%	26.30%	26.41%	26.26%	26.74%	29.15%	-
YoY %	3.31%	11.52%	-0.42%	0.57%	-1.80%	-8.27%	-	-
Horiz. %	103.95%	100.62%	90.22%	90.60%	90.09%	91.73%	100.00%	-
Total Cost	459,682	461,975	452,912	439,361	437,197	427,525	417,027	6.70%
YoY %	-0.50%	2.00%	3.08%	0.49%	2.26%	2.52%	-	-
Horiz. %	110.23%	110.78%	108.60%	105.36%	104.84%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,534	131,638	131,600	225,133	223,709	204,694	206,498	-25.94%
YoY %	-0.08%	0.03%	-41.55%	0.64%	9.29%	-0.87%	-	-
Horiz. %	63.70%	63.75%	63.73%	109.02%	108.33%	99.13%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,949	3,949	7,923	7,923	18,453	28,983	34,223	-76.26%
YoY %	0.00%	-50.16%	0.00%	-57.06%	-36.33%	-15.31%	-	-
Horiz. %	11.54%	11.54%	23.15%	23.15%	53.92%	84.69%	100.00%	-
Div Payout %	6.67%	6.48%	14.52%	16.40%	35.78%	58.51%	75.08%	-
YoY %	2.93%	-55.37%	-11.46%	-54.16%	-38.85%	-22.07%	-	-
Horiz. %	8.88%	8.63%	19.34%	21.84%	47.66%	77.93%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	131,534	131,638	131,600	225,133	223,709	204,694	206,498	-25.94%
YoY %	-0.08%	0.03%	-41.55%	0.64%	9.29%	-0.87%	-	-
Horiz. %	63.70%	63.75%	63.73%	109.02%	108.33%	99.13%	100.00%	-
NOSH	131,534	131,638	131,600	131,657	131,593	132,060	131,527	0.00%
YoY %	-0.08%	0.03%	-0.04%	0.05%	-0.35%	0.41%	-	-
Horiz. %	100.01%	100.08%	100.06%	100.10%	100.05%	100.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	11.41%	11.66%	10.75%	9.91%	10.55%	10.38%	9.85%	-
YoY %	-2.14%	8.47%	8.48%	-6.07%	1.64%	5.38%	-	-
Horiz. %	115.84%	118.38%	109.14%	100.61%	107.11%	105.38%	100.00%	-
ROE	44.99%	46.32%	41.46%	21.46%	23.05%	24.20%	22.07%	-
YoY %	-2.87%	11.72%	93.20%	-6.90%	-4.75%	9.65%	-	-
Horiz. %	203.85%	209.88%	187.86%	97.24%	104.44%	109.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	394.47	397.26	385.62	370.42	371.42	361.24	351.72	7.93%
YoY %	-0.70%	3.02%	4.10%	-0.27%	2.82%	2.71%	-	-
Horiz. %	112.15%	112.95%	109.64%	105.32%	105.60%	102.71%	100.00%	-
EPS	44.99	46.32	41.46	36.70	39.19	37.51	34.66	18.97%
YoY %	-2.87%	11.72%	12.97%	-6.35%	4.48%	8.22%	-	-
Horiz. %	129.80%	133.64%	119.62%	105.89%	113.07%	108.22%	100.00%	-
DPS	3.00	3.00	6.00	6.00	14.00	22.00	26.00	-76.26%
YoY %	0.00%	-50.00%	0.00%	-57.14%	-36.36%	-15.38%	-	-
Horiz. %	11.54%	11.54%	23.08%	23.08%	53.85%	84.62%	100.00%	-
NAPS	1.00	1.00	1.00	1.71	1.70	1.55	1.57	-25.95%
YoY %	0.00%	0.00%	-41.52%	0.59%	9.68%	-1.27%	-	-
Horiz. %	63.69%	63.69%	63.69%	108.92%	108.28%	98.73%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 131,657
RPS	78.86	79.49	77.13	74.13	74.29	72.51	70.32	7.93%
YoY %	-0.79%	3.06%	4.05%	-0.22%	2.45%	3.11%	-	-
Horiz. %	112.14%	113.04%	109.68%	105.42%	105.65%	103.11%	100.00%	-
EPS	8.99	9.27	8.29	7.34	7.84	7.53	6.93	18.92%
YoY %	-3.02%	11.82%	12.94%	-6.38%	4.12%	8.66%	-	-
Horiz. %	129.73%	133.77%	119.62%	105.92%	113.13%	108.66%	100.00%	-
DPS	0.60	0.60	1.20	1.20	2.80	4.41	5.20	-76.26%
YoY %	0.00%	-50.00%	0.00%	-57.14%	-36.51%	-15.19%	-	-
Horiz. %	11.54%	11.54%	23.08%	23.08%	53.85%	84.81%	100.00%	-
NAPS	0.1999	0.2001	0.20	0.3422	0.34	0.3111	0.3139	-25.95%
YoY %	-0.10%	0.05%	-41.55%	0.65%	9.29%	-0.89%	-	-
Horiz. %	63.68%	63.75%	63.71%	109.02%	108.31%	99.11%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.91	0.76	0.76	0.75	0.60	0.48	0.47	-
P/RPS	0.23	0.19	0.20	0.20	0.16	0.13	0.13	46.23%
YoY %	21.05%	-5.00%	0.00%	25.00%	23.08%	0.00%	-	-
Horiz. %	176.92%	146.15%	153.85%	153.85%	123.08%	100.00%	100.00%	-
P/EPS	2.02	1.64	1.83	2.04	1.53	1.28	1.36	30.14%
YoY %	23.17%	-10.38%	-10.29%	33.33%	19.53%	-5.88%	-	-
Horiz. %	148.53%	120.59%	134.56%	150.00%	112.50%	94.12%	100.00%	-
EY	49.44	60.95	54.56	48.94	65.31	78.14	73.74	-23.37%
YoY %	-18.88%	11.71%	11.48%	-25.07%	-16.42%	5.97%	-	-
Horiz. %	67.05%	82.66%	73.99%	66.37%	88.57%	105.97%	100.00%	-
DY	3.30	3.95	7.89	8.00	23.33	45.83	55.32	-84.70%
YoY %	-16.46%	-49.94%	-1.38%	-65.71%	-49.09%	-17.15%	-	-
Horiz. %	5.97%	7.14%	14.26%	14.46%	42.17%	82.85%	100.00%	-
P/NAPS	0.91	0.76	0.76	0.44	0.35	0.31	0.30	109.40%
YoY %	19.74%	0.00%	72.73%	25.71%	12.90%	3.33%	-	-
Horiz. %	303.33%	253.33%	253.33%	146.67%	116.67%	103.33%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	26/08/10	27/05/10	25/02/10	25/11/09	27/08/09	28/05/09	-
Price	1.00	0.82	0.72	0.85	0.61	0.54	0.59	-
P/RPS	0.25	0.21	0.19	0.23	0.16	0.15	0.17	29.28%
YoY %	19.05%	10.53%	-17.39%	43.75%	6.67%	-11.76%	-	-
Horiz. %	147.06%	123.53%	111.76%	135.29%	94.12%	88.24%	100.00%	-
P/EPS	2.22	1.77	1.74	2.32	1.56	1.44	1.70	19.45%
YoY %	25.42%	1.72%	-25.00%	48.72%	8.33%	-15.29%	-	-
Horiz. %	130.59%	104.12%	102.35%	136.47%	91.76%	84.71%	100.00%	-
EY	44.99	56.49	57.59	43.18	64.24	69.46	58.74	-16.27%
YoY %	-20.36%	-1.91%	33.37%	-32.78%	-7.52%	18.25%	-	-
Horiz. %	76.59%	96.17%	98.04%	73.51%	109.36%	118.25%	100.00%	-
DY	3.00	3.66	8.33	7.06	22.95	40.74	44.07	-83.30%
YoY %	-18.03%	-56.06%	17.99%	-69.24%	-43.67%	-7.56%	-	-
Horiz. %	6.81%	8.30%	18.90%	16.02%	52.08%	92.44%	100.00%	-
P/NAPS	1.00	0.82	0.72	0.50	0.36	0.35	0.38	90.49%
YoY %	21.95%	13.89%	44.00%	38.89%	2.86%	-7.89%	-	-
Horiz. %	263.16%	215.79%	189.47%	131.58%	94.74%	92.11%	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

195,794,200

HSI-HWE

0.165

-0.01

195,244,000

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

0.00

124,723,800

HSI-HU8

0.095

-0.01

123,314,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

0.00

53,975,000

HSI-CXF

0.08

0.00

47,265,300

INGENIEU

0.055

-0.005

45,766,300

More active Stocks

MPI

39.34

+0.46

16,800

UTDPLT

24.52

+0.32

134,000

DLADY

35.70

+0.20

4,700

CDB

3.66

+0.19

3,466,500

AIRPORT

9.89

+0.16

435,100

TOYOVEN

1.46

+0.14

512,800

EG-WD

0.495

+0.11

23,556,500

ICON

1.00

+0.11

6,456,600

2.08

+0.11

3,847,900

GREATEC

5.22

+0.10

771,800

More gainer Stocks

TENAGA

13.72

-0.22

5,798,200

PETGAS

17.82

-0.16

208,200

GESHEN

3.25

-0.15

141,400

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.78

-0.10

1,358,500

HEIM

22.10

-0.10

67,800

NESTLE

121.40

-0.10

5,500

YOCB

2.21

-0.09

9,000

KLUANG

6.10

-0.09

2,500

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