[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -56.58%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 477,059 378,141 258,503 129,024 383,306 298,835 195,808 81.16%
PBT 67,610 61,038 45,586 24,705 57,658 54,351 35,376 54.06%
Tax -18,077 -17,138 -12,707 -6,594 -15,908 -14,284 -9,135 57.68%
NP 49,533 43,900 32,879 18,111 41,750 40,067 26,241 52.79%
-
NP to SH 49,533 43,900 32,879 18,111 41,715 40,032 26,217 52.88%
-
Tax Rate 26.74% 28.08% 27.87% 26.69% 27.59% 26.28% 25.82% -
Total Cost 427,526 334,241 225,624 110,913 341,556 258,768 169,567 85.34%
-
Net Worth 203,945 206,603 194,721 188,217 169,847 177,481 169,608 13.09%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 18,420 10,527 10,525 10,529 19,749 6,573 6,573 98.89%
Div Payout % 37.19% 23.98% 32.01% 58.14% 47.34% 16.42% 25.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 203,945 206,603 194,721 188,217 169,847 177,481 169,608 13.09%
NOSH 131,577 131,594 131,568 131,620 131,664 131,467 131,479 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.38% 11.61% 12.72% 14.04% 10.89% 13.41% 13.40% -
ROE 24.29% 21.25% 16.89% 9.62% 24.56% 22.56% 15.46% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 362.57 287.35 196.48 98.03 291.12 227.31 148.93 81.06%
EPS 37.64 33.36 24.99 13.76 31.71 30.45 19.94 52.79%
DPS 14.00 8.00 8.00 8.00 15.00 5.00 5.00 98.78%
NAPS 1.55 1.57 1.48 1.43 1.29 1.35 1.29 13.03%
Adjusted Per Share Value based on latest NOSH - 131,620
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 72.51 57.48 39.29 19.61 58.26 45.42 29.76 81.16%
EPS 7.53 6.67 5.00 2.75 6.34 6.08 3.98 53.03%
DPS 2.80 1.60 1.60 1.60 3.00 1.00 1.00 98.78%
NAPS 0.31 0.314 0.296 0.2861 0.2582 0.2698 0.2578 13.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.48 0.47 0.49 0.48 0.57 0.66 0.67 -
P/RPS 0.13 0.16 0.25 0.49 0.20 0.29 0.45 -56.33%
P/EPS 1.28 1.41 1.96 3.49 1.80 2.17 3.36 -47.47%
EY 78.43 70.98 51.00 28.67 55.58 46.14 29.76 90.90%
DY 29.17 17.02 16.33 16.67 26.32 7.58 7.46 148.40%
P/NAPS 0.31 0.30 0.33 0.34 0.44 0.49 0.52 -29.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 29/05/08 27/02/08 -
Price 0.54 0.59 0.50 0.40 0.50 0.63 0.70 -
P/RPS 0.15 0.21 0.25 0.41 0.17 0.28 0.47 -53.33%
P/EPS 1.43 1.77 2.00 2.91 1.58 2.07 3.51 -45.07%
EY 69.71 56.54 49.98 34.40 63.37 48.33 28.49 81.67%
DY 25.93 13.56 16.00 20.00 30.00 7.94 7.14 136.45%
P/NAPS 0.35 0.38 0.34 0.28 0.39 0.47 0.54 -25.12%

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