[PADINI] YoY TTM 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- 8.67%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 726,112 558,561 522,949 477,059 383,306 317,173 286,102 16.77%
PBT 129,689 104,632 86,280 67,611 57,660 44,063 39,660 21.80%
Tax -34,408 -29,337 -25,306 -18,077 -15,909 -12,620 -11,916 19.31%
NP 95,281 75,295 60,974 49,534 41,751 31,443 27,744 22.80%
-
NP to SH 95,281 75,295 60,974 49,534 41,715 31,404 27,695 22.84%
-
Tax Rate 26.53% 28.04% 29.33% 26.74% 27.59% 28.64% 30.05% -
Total Cost 630,831 483,266 461,975 427,525 341,555 285,730 258,358 16.02%
-
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 39,487 26,292 3,949 28,983 13,164 13,051 12,606 20.94%
Div Payout % 41.44% 34.92% 6.48% 58.51% 31.56% 41.56% 45.52% -
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 657,909 657,309 131,638 132,060 131,641 65,590 63,492 47.60%
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 13.12% 13.48% 11.66% 10.38% 10.89% 9.91% 9.70% -
ROE 27.83% 26.64% 46.32% 24.20% 31.69% 23.95% 22.37% -
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 110.29 84.98 397.26 361.24 291.17 483.76 450.61 -20.89%
EPS 14.47 11.46 46.32 37.51 31.69 47.90 43.62 -16.78%
DPS 6.00 4.00 3.00 22.00 10.00 19.91 20.00 -18.16%
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 73.52 56.56 52.95 48.30 38.81 32.12 28.97 16.77%
EPS 9.65 7.62 6.17 5.02 4.22 3.18 2.80 22.87%
DPS 4.00 2.66 0.40 2.93 1.33 1.32 1.28 20.89%
NAPS 0.3466 0.2862 0.1333 0.2073 0.1333 0.1328 0.1254 18.44%
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 1.67 1.25 0.19 0.13 0.20 0.02 0.00 -
P/EPS 12.71 9.25 1.64 1.28 1.80 0.19 0.00 -
EY 7.87 10.81 60.95 78.14 55.59 532.21 0.00 -
DY 3.26 3.77 3.95 45.83 17.54 221.18 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 2.11 1.05 0.21 0.15 0.17 0.10 0.00 -
P/EPS 16.10 7.77 1.77 1.44 1.58 1.00 0.00 -
EY 6.21 12.87 56.49 69.46 63.38 99.79 0.00 -
DY 2.58 4.49 3.66 40.74 20.00 41.47 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