[PADINI] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -25.37%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 176,006 147,960 139,433 119,638 103,027 84,814 72,536 15.90%
PBT 31,928 33,354 23,820 15,453 18,979 13,511 9,339 22.71%
Tax -7,641 -8,968 -6,554 -4,431 -5,153 -3,488 -2,952 17.15%
NP 24,287 24,386 17,266 11,022 13,826 10,023 6,387 24.90%
-
NP to SH 24,287 24,386 17,266 11,022 13,815 10,013 6,377 24.94%
-
Tax Rate 23.93% 26.89% 27.51% 28.67% 27.15% 25.82% 31.61% -
Total Cost 151,719 123,574 122,167 108,616 89,201 74,791 66,149 14.82%
-
Net Worth 335,533 276,067 242,145 206,498 177,621 130,718 119,726 18.71%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 13,158 13,146 - - - 3,267 - -
Div Payout % 54.18% 53.91% - - - 32.64% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 335,533 276,067 242,145 206,498 177,621 130,718 119,726 18.71%
NOSH 657,909 657,304 131,600 131,527 131,571 65,359 63,013 47.78%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.80% 16.48% 12.38% 9.21% 13.42% 11.82% 8.81% -
ROE 7.24% 8.83% 7.13% 5.34% 7.78% 7.66% 5.33% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 26.75 22.51 105.95 90.96 78.30 129.77 115.11 -21.57%
EPS 3.69 3.71 13.12 8.38 10.50 7.66 10.12 -15.46%
DPS 2.00 2.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.51 0.42 1.84 1.57 1.35 2.00 1.90 -19.66%
Adjusted Per Share Value based on latest NOSH - 131,527
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.82 14.98 14.12 12.11 10.43 8.59 7.34 15.91%
EPS 2.46 2.47 1.75 1.12 1.40 1.01 0.65 24.80%
DPS 1.33 1.33 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.3397 0.2795 0.2452 0.2091 0.1799 0.1324 0.1212 18.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 1.45 1.06 0.76 0.47 0.66 0.10 0.00 -
P/RPS 5.42 4.71 0.72 0.52 0.84 0.08 0.00 -
P/EPS 39.28 28.57 5.79 5.61 6.29 0.65 0.00 -
EY 2.55 3.50 17.26 17.83 15.91 153.20 0.00 -
DY 1.38 1.89 0.00 0.00 0.00 50.00 0.00 -
P/NAPS 2.84 2.52 0.41 0.30 0.49 0.05 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 28/05/09 29/05/08 30/05/07 30/05/06 -
Price 1.80 1.08 0.72 0.59 0.63 0.08 0.00 -
P/RPS 6.73 4.80 0.68 0.65 0.80 0.06 0.00 -
P/EPS 48.76 29.11 5.49 7.04 6.00 0.52 0.00 -
EY 2.05 3.44 18.22 14.20 16.67 191.50 0.00 -
DY 1.11 1.85 0.00 0.00 0.00 62.50 0.00 -
P/NAPS 3.53 2.57 0.39 0.38 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