[PADINI] QoQ Cumulative 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- 33.52%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 269,127 140,732 477,059 378,141 258,503 129,024 383,306 -20.95%
PBT 43,643 27,031 67,610 61,038 45,586 24,705 57,658 -16.90%
Tax -11,976 -6,884 -18,077 -17,138 -12,707 -6,594 -15,908 -17.20%
NP 31,667 20,147 49,533 43,900 32,879 18,111 41,750 -16.78%
-
NP to SH 31,667 20,147 49,533 43,900 32,879 18,111 41,715 -16.74%
-
Tax Rate 27.44% 25.47% 26.74% 28.08% 27.87% 26.69% 27.59% -
Total Cost 237,460 120,585 427,526 334,241 225,624 110,913 341,556 -21.46%
-
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 9,867 - 18,420 10,527 10,525 10,529 19,749 -36.95%
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 14.08% 9.01% 24.29% 21.25% 16.89% 9.62% 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 204.56 106.94 362.57 287.35 196.48 98.03 291.12 -20.91%
EPS 24.07 15.31 37.64 33.36 24.99 13.76 31.71 -16.74%
DPS 7.50 0.00 14.00 8.00 8.00 8.00 15.00 -36.92%
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 27.25 14.25 48.30 38.29 26.17 13.06 38.81 -20.95%
EPS 3.21 2.04 5.02 4.45 3.33 1.83 4.22 -16.62%
DPS 1.00 0.00 1.87 1.07 1.07 1.07 2.00 -36.92%
NAPS 0.2278 0.2265 0.2065 0.2092 0.1972 0.1906 0.172 20.53%
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 0.37 0.56 0.13 0.16 0.25 0.49 0.20 50.53%
P/EPS 3.12 3.92 1.28 1.41 1.96 3.49 1.80 44.15%
EY 32.09 25.52 78.43 70.98 51.00 28.67 55.58 -30.59%
DY 10.00 0.00 29.17 17.02 16.33 16.67 26.32 -47.44%
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 0.42 0.57 0.15 0.21 0.25 0.41 0.17 82.45%
P/EPS 3.53 3.98 1.43 1.77 2.00 2.91 1.58 70.65%
EY 28.32 25.10 69.71 56.54 49.98 34.40 63.37 -41.46%
DY 8.82 0.00 25.93 13.56 16.00 20.00 30.00 -55.68%
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