[PADINI] QoQ TTM 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- 4.11%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 522,949 507,478 487,683 488,767 477,059 462,612 446,001 11.22%
PBT 86,280 74,035 65,668 69,937 67,611 64,344 67,870 17.40%
Tax -25,306 -19,469 -17,346 -18,367 -18,077 -18,759 -19,481 19.11%
NP 60,974 54,566 48,322 51,570 49,534 45,585 48,389 16.71%
-
NP to SH 60,974 54,566 48,322 51,570 49,534 45,584 48,377 16.73%
-
Tax Rate 29.33% 26.30% 26.41% 26.26% 26.74% 29.15% 28.70% -
Total Cost 461,975 452,912 439,361 437,197 427,525 417,027 397,612 10.54%
-
Net Worth 131,638 131,600 225,133 223,709 204,694 206,498 194,800 -23.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,949 7,923 7,923 18,453 28,983 34,223 34,223 -76.39%
Div Payout % 6.48% 14.52% 16.40% 35.78% 58.51% 75.08% 70.74% -
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 131,638 131,600 225,133 223,709 204,694 206,498 194,800 -23.04%
NOSH 131,638 131,600 131,657 131,593 132,060 131,527 131,622 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% 10.75% 9.91% 10.55% 10.38% 9.85% 10.85% -
ROE 46.32% 41.46% 21.46% 23.05% 24.20% 22.07% 24.83% -
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 397.26 385.62 370.42 371.42 361.24 351.72 338.85 11.21%
EPS 46.32 41.46 36.70 39.19 37.51 34.66 36.75 16.73%
DPS 3.00 6.00 6.00 14.00 22.00 26.00 26.00 -76.39%
NAPS 1.00 1.00 1.71 1.70 1.55 1.57 1.48 -23.05%
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 77.13 74.13 74.29 72.51 70.32 67.79 11.23%
EPS 9.27 8.29 7.34 7.84 7.53 6.93 7.35 16.78%
DPS 0.60 1.20 1.20 2.80 4.41 5.20 5.20 -76.39%
NAPS 0.2001 0.20 0.3422 0.34 0.3111 0.3139 0.2961 -23.04%
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 0.20 0.20 0.16 0.13 0.13 0.14 22.64%
P/EPS 1.64 1.83 2.04 1.53 1.28 1.36 1.33 15.03%
EY 60.95 54.56 48.94 65.31 78.14 73.74 75.01 -12.95%
DY 3.95 7.89 8.00 23.33 45.83 55.32 53.06 -82.38%
P/NAPS 0.76 0.76 0.44 0.35 0.31 0.30 0.33 74.66%
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 0.19 0.23 0.16 0.15 0.17 0.15 25.22%
P/EPS 1.77 1.74 2.32 1.56 1.44 1.70 1.36 19.26%
EY 56.49 57.59 43.18 64.24 69.46 58.74 73.51 -16.14%
DY 3.66 8.33 7.06 22.95 40.74 44.07 52.00 -83.03%
P/NAPS 0.82 0.72 0.50 0.36 0.35 0.38 0.34 80.13%

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