[PADINI] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 24.91%
YoY- 55.41%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 518,858 488,767 419,141 338,429 288,259 256,825 216,916 15.63%
PBT 84,900 69,937 66,938 53,917 36,264 33,214 10,335 42.02%
Tax -25,724 -18,367 -18,631 -14,647 -10,981 -9,475 -3,733 37.92%
NP 59,176 51,570 48,307 39,270 25,283 23,739 6,602 44.10%
-
NP to SH 59,176 51,570 48,282 39,226 25,241 23,719 6,602 44.10%
-
Tax Rate 30.30% 26.26% 27.83% 27.17% 30.28% 28.53% 36.12% -
Total Cost 459,682 437,197 370,834 299,159 262,976 233,086 210,314 13.91%
-
Net Worth 131,534 223,709 188,217 155,147 63,623 103,661 86,539 7.22%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 3,949 18,453 23,693 13,051 12,606 9,336 5,123 -4.24%
Div Payout % 6.67% 35.78% 49.07% 33.27% 49.94% 39.36% 77.61% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 131,534 223,709 188,217 155,147 63,623 103,661 86,539 7.22%
NOSH 131,534 131,593 131,620 131,480 63,623 62,446 61,813 13.40%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.41% 10.55% 11.53% 11.60% 8.77% 9.24% 3.04% -
ROE 44.99% 23.05% 25.65% 25.28% 39.67% 22.88% 7.63% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 394.47 371.42 318.45 257.40 453.07 411.27 350.92 1.96%
EPS 44.99 39.19 36.68 29.83 39.67 37.98 10.68 27.07%
DPS 3.00 14.00 18.00 9.93 20.00 15.00 8.29 -15.57%
NAPS 1.00 1.70 1.43 1.18 1.00 1.66 1.40 -5.45%
Adjusted Per Share Value based on latest NOSH - 131,480
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 78.86 74.29 63.71 51.44 43.81 39.04 32.97 15.63%
EPS 8.99 7.84 7.34 5.96 3.84 3.61 1.00 44.17%
DPS 0.60 2.80 3.60 1.98 1.92 1.42 0.78 -4.27%
NAPS 0.1999 0.34 0.2861 0.2358 0.0967 0.1576 0.1315 7.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - - -
Price 0.91 0.60 0.48 0.53 0.08 0.00 0.00 -
P/RPS 0.23 0.16 0.15 0.21 0.02 0.00 0.00 -
P/EPS 2.02 1.53 1.31 1.78 0.20 0.00 0.00 -
EY 49.44 65.31 76.42 56.29 495.90 0.00 0.00 -
DY 3.30 23.33 37.50 18.73 250.00 0.00 0.00 -
P/NAPS 0.91 0.35 0.34 0.45 0.08 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 26/11/08 29/11/07 29/11/06 29/11/05 29/11/04 -
Price 1.00 0.61 0.40 0.56 0.08 0.00 0.00 -
P/RPS 0.25 0.16 0.13 0.22 0.02 0.00 0.00 -
P/EPS 2.22 1.56 1.09 1.88 0.20 0.00 0.00 -
EY 44.99 64.24 91.71 53.28 495.90 0.00 0.00 -
DY 3.00 22.95 45.00 17.73 250.00 0.00 0.00 -
P/NAPS 1.00 0.36 0.28 0.47 0.08 0.00 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