[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -59.33%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 522,949 408,560 269,127 140,732 477,059 378,141 258,503 60.16%
PBT 86,280 67,463 43,643 27,031 67,610 61,038 45,586 53.18%
Tax -25,306 -18,530 -11,976 -6,884 -18,077 -17,138 -12,707 58.48%
NP 60,974 48,933 31,667 20,147 49,533 43,900 32,879 51.11%
-
NP to SH 60,974 48,933 31,667 20,147 49,533 43,900 32,879 51.11%
-
Tax Rate 29.33% 27.47% 27.44% 25.47% 26.74% 28.08% 27.87% -
Total Cost 461,975 359,627 237,460 120,585 427,526 334,241 225,624 61.45%
-
Net Worth 47,370 242,099 224,971 223,709 203,945 206,603 194,721 -61.13%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,921 9,868 9,867 - 18,420 10,527 10,525 -31.92%
Div Payout % 9.71% 20.17% 31.16% - 37.19% 23.98% 32.01% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 47,370 242,099 224,971 223,709 203,945 206,603 194,721 -61.13%
NOSH 131,585 131,575 131,562 131,593 131,577 131,594 131,568 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.66% 11.98% 11.77% 14.32% 10.38% 11.61% 12.72% -
ROE 128.72% 20.21% 14.08% 9.01% 24.29% 21.25% 16.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 397.42 310.51 204.56 106.94 362.57 287.35 196.48 60.14%
EPS 9.27 37.19 24.07 15.31 37.64 33.36 24.99 -48.46%
DPS 4.50 7.50 7.50 0.00 14.00 8.00 8.00 -31.92%
NAPS 0.36 1.84 1.71 1.70 1.55 1.57 1.48 -61.13%
Adjusted Per Share Value based on latest NOSH - 131,593
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.49 62.10 40.91 21.39 72.51 57.48 39.29 60.16%
EPS 9.27 7.44 4.81 3.06 7.53 6.67 5.00 51.08%
DPS 0.90 1.50 1.50 0.00 2.80 1.60 1.60 -31.92%
NAPS 0.072 0.368 0.3419 0.34 0.31 0.314 0.296 -61.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.76 0.75 0.60 0.48 0.47 0.49 -
P/RPS 0.19 0.24 0.37 0.56 0.13 0.16 0.25 -16.76%
P/EPS 1.64 2.04 3.12 3.92 1.28 1.41 1.96 -11.23%
EY 60.97 48.93 32.09 25.52 78.43 70.98 51.00 12.67%
DY 5.92 9.87 10.00 0.00 29.17 17.02 16.33 -49.25%
P/NAPS 2.11 0.41 0.44 0.35 0.31 0.30 0.33 245.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.82 0.72 0.85 0.61 0.54 0.59 0.50 -
P/RPS 0.21 0.23 0.42 0.57 0.15 0.21 0.25 -11.00%
P/EPS 1.77 1.94 3.53 3.98 1.43 1.77 2.00 -7.84%
EY 56.51 51.65 28.32 25.10 69.71 56.54 49.98 8.55%
DY 5.49 10.42 8.82 0.00 25.93 13.56 16.00 -51.08%
P/NAPS 2.28 0.39 0.50 0.36 0.35 0.38 0.34 256.84%

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