[PADINI] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -48.89%
YoY- 234.7%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 169,538 132,146 114,389 98,918 84,471 76,260 59,786 18.95%
PBT 22,153 25,363 18,817 6,572 3,305 9,255 4,515 30.32%
Tax -6,656 -7,287 -6,776 -939 -1,621 -3,181 -1,451 28.87%
NP 15,497 18,076 12,041 5,633 1,684 6,074 3,064 30.98%
-
NP to SH 15,497 18,076 12,041 5,633 1,683 6,064 3,054 31.05%
-
Tax Rate 30.05% 28.73% 36.01% 14.29% 49.05% 34.37% 32.14% -
Total Cost 154,041 114,070 102,348 93,285 82,787 70,186 56,722 18.09%
-
Net Worth 342,337 282,642 131,638 204,694 131,641 131,127 123,810 18.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,166 13,146 3,949 7,923 13,164 6,556 6,349 12.91%
Div Payout % 84.96% 72.73% 32.80% 140.66% 782.19% 108.12% 207.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 342,337 282,642 131,638 204,694 131,641 131,127 123,810 18.45%
NOSH 658,340 657,309 131,638 132,060 131,641 65,590 63,492 47.61%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.14% 13.68% 10.53% 5.69% 1.99% 7.96% 5.12% -
ROE 4.53% 6.40% 9.15% 2.75% 1.28% 4.62% 2.47% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.75 20.10 86.90 74.90 64.17 116.31 94.16 -19.41%
EPS 2.36 2.75 1.83 4.27 1.28 4.63 4.81 -11.18%
DPS 2.00 2.00 3.00 6.00 10.00 10.00 10.00 -23.50%
NAPS 0.52 0.43 1.00 1.55 1.00 2.00 1.95 -19.75%
Adjusted Per Share Value based on latest NOSH - 132,060
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.77 20.09 17.39 15.04 12.84 11.59 9.09 18.94%
EPS 2.36 2.75 1.83 0.86 0.26 0.92 0.46 31.29%
DPS 2.00 2.00 0.60 1.20 2.00 1.00 0.97 12.80%
NAPS 0.5203 0.4296 0.2001 0.3111 0.2001 0.1993 0.1882 18.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.84 1.06 0.76 0.48 0.57 0.09 0.00 -
P/RPS 7.14 5.27 0.87 0.64 0.89 0.08 0.00 -
P/EPS 78.17 38.55 8.31 11.25 44.58 0.97 0.00 -
EY 1.28 2.59 12.04 8.89 2.24 102.77 0.00 -
DY 1.09 1.89 3.95 12.50 17.54 111.11 0.00 -
P/NAPS 3.54 2.47 0.76 0.31 0.57 0.05 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 29/08/06 -
Price 2.33 0.89 0.82 0.54 0.50 0.48 0.00 -
P/RPS 9.05 4.43 0.94 0.72 0.78 0.41 0.00 -
P/EPS 98.98 32.36 8.96 12.66 39.11 5.19 0.00 -
EY 1.01 3.09 11.15 7.90 2.56 19.27 0.00 -
DY 0.86 2.25 3.66 11.11 20.00 20.83 0.00 -
P/NAPS 4.48 2.07 0.82 0.35 0.50 0.24 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