[PADINI] YoY Annualized 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- 62.7%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 804,224 712,460 546,564 562,928 516,096 372,756 287,732 18.66%
PBT 137,920 146,960 102,604 108,124 98,820 61,708 22,292 35.45%
Tax -36,672 -39,176 -29,208 -27,536 -26,376 -15,488 -7,380 30.59%
NP 101,248 107,784 73,396 80,588 72,444 46,220 14,912 37.56%
-
NP to SH 101,248 107,784 73,396 80,588 72,444 46,176 14,888 37.60%
-
Tax Rate 26.59% 26.66% 28.47% 25.47% 26.69% 25.10% 33.11% -
Total Cost 702,976 604,676 473,168 482,340 443,652 326,536 272,820 17.07%
-
Net Worth 348,939 308,893 252,545 223,709 188,217 155,147 123,430 18.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 52,670 - - - 42,118 - - -
Div Payout % 52.02% - - - 58.14% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 348,939 308,893 252,545 223,709 188,217 155,147 123,430 18.89%
NOSH 658,376 657,219 131,534 131,593 131,620 131,480 63,623 47.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.59% 15.13% 13.43% 14.32% 14.04% 12.40% 5.18% -
ROE 29.02% 34.89% 29.06% 36.02% 38.49% 29.76% 12.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 122.15 108.41 415.53 427.78 392.11 283.51 452.24 -19.58%
EPS 15.40 16.40 55.80 61.24 55.04 35.12 23.40 -6.72%
DPS 8.00 0.00 0.00 0.00 32.00 0.00 0.00 -
NAPS 0.53 0.47 1.92 1.70 1.43 1.18 1.94 -19.43%
Adjusted Per Share Value based on latest NOSH - 131,593
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 81.43 72.14 55.34 57.00 52.26 37.74 29.13 18.66%
EPS 10.25 10.91 7.43 8.16 7.34 4.68 1.51 37.56%
DPS 5.33 0.00 0.00 0.00 4.26 0.00 0.00 -
NAPS 0.3533 0.3128 0.2557 0.2265 0.1906 0.1571 0.125 18.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.10 0.87 0.91 0.60 0.48 0.53 0.08 -
P/RPS 1.72 0.80 0.22 0.14 0.12 0.19 0.02 109.95%
P/EPS 13.66 5.30 1.63 0.98 0.87 1.51 0.34 84.96%
EY 7.32 18.85 61.32 102.07 114.67 66.26 292.50 -45.88%
DY 3.81 0.00 0.00 0.00 66.67 0.00 0.00 -
P/NAPS 3.96 1.85 0.47 0.35 0.34 0.45 0.04 114.93%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 25/11/09 26/11/08 29/11/07 29/11/06 -
Price 1.82 1.05 1.00 0.61 0.40 0.56 0.08 -
P/RPS 1.49 0.97 0.24 0.14 0.10 0.20 0.02 104.99%
P/EPS 11.83 6.40 1.79 1.00 0.73 1.59 0.34 80.58%
EY 8.45 15.62 55.80 100.39 137.60 62.71 292.50 -44.57%
DY 4.40 0.00 0.00 0.00 80.00 0.00 0.00 -
P/NAPS 3.43 2.23 0.52 0.36 0.28 0.47 0.04 109.85%

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