[PADINI] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 57.18%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 408,738 380,568 278,455 269,127 258,503 195,808 156,099 17.38%
PBT 61,646 75,608 45,915 43,643 45,586 35,376 21,296 19.36%
Tax -17,198 -20,111 -13,082 -11,976 -12,707 -9,135 -5,951 19.32%
NP 44,448 55,497 32,833 31,667 32,879 26,241 15,345 19.37%
-
NP to SH 44,448 55,497 32,833 31,667 32,879 26,217 15,327 19.39%
-
Tax Rate 27.90% 26.60% 28.49% 27.44% 27.87% 25.82% 27.94% -
Total Cost 364,290 325,071 245,622 237,460 225,624 169,567 140,754 17.15%
-
Net Worth 355,103 328,954 265,822 224,971 194,721 169,608 131,650 17.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,303 13,158 - 9,867 10,525 6,573 6,453 26.36%
Div Payout % 59.18% 23.71% - 31.16% 32.01% 25.08% 42.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 355,103 328,954 265,822 224,971 194,721 169,608 131,650 17.96%
NOSH 657,598 657,909 131,595 131,562 131,568 131,479 64,534 47.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.87% 14.58% 11.79% 11.77% 12.72% 13.40% 9.83% -
ROE 12.52% 16.87% 12.35% 14.08% 16.89% 15.46% 11.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.16 57.85 211.60 204.56 196.48 148.93 241.88 -20.24%
EPS 6.65 8.44 24.95 24.07 24.99 19.94 23.75 -19.10%
DPS 4.00 2.00 0.00 7.50 8.00 5.00 10.00 -14.15%
NAPS 0.54 0.50 2.02 1.71 1.48 1.29 2.04 -19.85%
Adjusted Per Share Value based on latest NOSH - 131,657
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.13 57.85 42.32 40.91 39.29 29.76 23.73 17.38%
EPS 6.76 8.44 4.99 4.81 5.00 3.98 2.33 19.40%
DPS 4.00 2.00 0.00 1.50 1.60 1.00 0.98 26.39%
NAPS 0.5397 0.50 0.404 0.3419 0.296 0.2578 0.2001 17.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.09 1.09 0.75 0.49 0.67 0.09 -
P/RPS 2.98 1.88 0.52 0.37 0.25 0.45 0.04 104.99%
P/EPS 27.37 12.92 4.37 3.12 1.96 3.36 0.38 103.84%
EY 3.65 7.74 22.89 32.09 51.00 29.76 263.89 -50.97%
DY 2.16 1.83 0.00 10.00 16.33 7.46 111.11 -48.11%
P/NAPS 3.43 2.18 0.54 0.44 0.33 0.52 0.04 109.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.81 1.33 1.07 0.85 0.50 0.70 0.11 -
P/RPS 2.91 2.30 0.51 0.42 0.25 0.47 0.05 96.73%
P/EPS 26.78 15.77 4.29 3.53 2.00 3.51 0.46 96.74%
EY 3.73 6.34 23.32 28.32 49.98 28.49 215.91 -49.12%
DY 2.21 1.50 0.00 8.82 16.00 7.14 90.91 -46.14%
P/NAPS 3.35 2.66 0.53 0.50 0.34 0.54 0.05 101.40%

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