[PADINI] YoY Annualized 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- 73.66%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 712,460 546,564 562,928 516,096 372,756 287,732 279,104 16.89%
PBT 146,960 102,604 108,124 98,820 61,708 22,292 35,876 26.47%
Tax -39,176 -29,208 -27,536 -26,376 -15,488 -7,380 -11,120 23.34%
NP 107,784 73,396 80,588 72,444 46,220 14,912 24,756 27.77%
-
NP to SH 107,784 73,396 80,588 72,444 46,176 14,888 24,704 27.81%
-
Tax Rate 26.66% 28.47% 25.47% 26.69% 25.10% 33.11% 31.00% -
Total Cost 604,676 473,168 482,340 443,652 326,536 272,820 254,348 15.51%
-
Net Worth 308,893 252,545 223,709 188,217 155,147 123,430 103,661 19.94%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 42,118 - - - -
Div Payout % - - - 58.14% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 308,893 252,545 223,709 188,217 155,147 123,430 103,661 19.94%
NOSH 657,219 131,534 131,593 131,620 131,480 63,623 62,446 48.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.13% 13.43% 14.32% 14.04% 12.40% 5.18% 8.87% -
ROE 34.89% 29.06% 36.02% 38.49% 29.76% 12.06% 23.83% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 108.41 415.53 427.78 392.11 283.51 452.24 446.95 -21.02%
EPS 16.40 55.80 61.24 55.04 35.12 23.40 39.56 -13.64%
DPS 0.00 0.00 0.00 32.00 0.00 0.00 0.00 -
NAPS 0.47 1.92 1.70 1.43 1.18 1.94 1.66 -18.95%
Adjusted Per Share Value based on latest NOSH - 131,620
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 108.29 83.08 85.56 78.44 56.66 43.73 42.42 16.89%
EPS 16.38 11.16 12.25 11.01 7.02 2.26 3.75 27.83%
DPS 0.00 0.00 0.00 6.40 0.00 0.00 0.00 -
NAPS 0.4695 0.3839 0.34 0.2861 0.2358 0.1876 0.1576 19.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.87 0.91 0.60 0.48 0.53 0.08 0.00 -
P/RPS 0.80 0.22 0.14 0.12 0.19 0.02 0.00 -
P/EPS 5.30 1.63 0.98 0.87 1.51 0.34 0.00 -
EY 18.85 61.32 102.07 114.67 66.26 292.50 0.00 -
DY 0.00 0.00 0.00 66.67 0.00 0.00 0.00 -
P/NAPS 1.85 0.47 0.35 0.34 0.45 0.04 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 25/11/09 26/11/08 29/11/07 29/11/06 29/11/05 -
Price 1.05 1.00 0.61 0.40 0.56 0.08 0.00 -
P/RPS 0.97 0.24 0.14 0.10 0.20 0.02 0.00 -
P/EPS 6.40 1.79 1.00 0.73 1.59 0.34 0.00 -
EY 15.62 55.80 100.39 137.60 62.71 292.50 0.00 -
DY 0.00 0.00 0.00 80.00 0.00 0.00 0.00 -
P/NAPS 2.23 0.52 0.36 0.28 0.47 0.04 0.00 -

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