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

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -10.99%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 538,254 562,928 477,059 504,188 517,006 516,096 383,306 25.32%
PBT 87,286 108,124 67,610 81,384 91,172 98,820 57,658 31.74%
Tax -23,952 -27,536 -18,077 -22,850 -25,414 -26,376 -15,908 31.26%
NP 63,334 80,588 49,533 58,533 65,758 72,444 41,750 31.92%
-
NP to SH 63,334 80,588 49,533 58,533 65,758 72,444 41,715 31.99%
-
Tax Rate 27.44% 25.47% 26.74% 28.08% 27.87% 26.69% 27.59% -
Total Cost 474,920 482,340 427,526 445,654 451,248 443,652 341,556 24.50%
-
Net Worth 224,971 223,709 203,945 206,603 194,721 188,217 169,847 20.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 19,734 - 18,420 14,036 21,050 42,118 19,749 -0.05%
Div Payout % 31.16% - 37.19% 23.98% 32.01% 58.14% 47.34% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 224,971 223,709 203,945 206,603 194,721 188,217 169,847 20.54%
NOSH 131,562 131,593 131,577 131,594 131,568 131,620 131,664 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.77% 14.32% 10.38% 11.61% 12.72% 14.04% 10.89% -
ROE 28.15% 36.02% 24.29% 28.33% 33.77% 38.49% 24.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 409.13 427.78 362.57 383.14 392.96 392.11 291.12 25.38%
EPS 48.14 61.24 37.64 44.48 49.98 55.04 31.71 31.99%
DPS 15.00 0.00 14.00 10.67 16.00 32.00 15.00 0.00%
NAPS 1.71 1.70 1.55 1.57 1.48 1.43 1.29 20.60%
Adjusted Per Share Value based on latest NOSH - 131,527
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.81 85.56 72.51 76.63 78.58 78.44 58.26 25.32%
EPS 9.63 12.25 7.53 8.90 9.99 11.01 6.34 32.03%
DPS 3.00 0.00 2.80 2.13 3.20 6.40 3.00 0.00%
NAPS 0.3419 0.34 0.31 0.314 0.296 0.2861 0.2582 20.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 0.18 0.14 0.13 0.12 0.12 0.12 0.20 -6.76%
P/EPS 1.56 0.98 1.28 1.06 0.98 0.87 1.80 -9.07%
EY 64.19 102.07 78.43 94.64 102.00 114.67 55.58 10.04%
DY 20.00 0.00 29.17 22.70 32.65 66.67 26.32 -16.68%
P/NAPS 0.44 0.35 0.31 0.30 0.33 0.34 0.44 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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 0.21 0.14 0.15 0.15 0.13 0.10 0.17 15.08%
P/EPS 1.77 1.00 1.43 1.33 1.00 0.73 1.58 7.84%
EY 56.64 100.39 69.71 75.39 99.96 137.60 63.37 -7.19%
DY 17.65 0.00 25.93 18.08 32.00 80.00 30.00 -29.71%
P/NAPS 0.50 0.36 0.35 0.38 0.34 0.28 0.39 17.96%

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
Post a Comment