[PADINI] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 15.74%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 600,035 518,858 488,767 419,141 338,429 288,259 256,825 15.18%
PBT 115,721 84,900 69,937 66,938 53,917 36,264 33,214 23.11%
Tax -31,829 -25,724 -18,367 -18,631 -14,647 -10,981 -9,475 22.36%
NP 83,892 59,176 51,570 48,307 39,270 25,283 23,739 23.40%
-
NP to SH 83,892 59,176 51,570 48,282 39,226 25,241 23,719 23.42%
-
Tax Rate 27.50% 30.30% 26.26% 27.83% 27.17% 30.28% 28.53% -
Total Cost 516,143 459,682 437,197 370,834 299,159 262,976 233,086 14.16%
-
Net Worth 308,893 131,534 223,709 188,217 155,147 63,623 103,661 19.94%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 26,292 3,949 18,453 23,693 13,051 12,606 9,336 18.82%
Div Payout % 31.34% 6.67% 35.78% 49.07% 33.27% 49.94% 39.36% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 308,893 131,534 223,709 188,217 155,147 63,623 103,661 19.94%
NOSH 657,219 131,534 131,593 131,620 131,480 63,623 62,446 48.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.98% 11.41% 10.55% 11.53% 11.60% 8.77% 9.24% -
ROE 27.16% 44.99% 23.05% 25.65% 25.28% 39.67% 22.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 91.30 394.47 371.42 318.45 257.40 453.07 411.27 -22.17%
EPS 12.76 44.99 39.19 36.68 29.83 39.67 37.98 -16.61%
DPS 4.00 3.00 14.00 18.00 9.93 20.00 15.00 -19.76%
NAPS 0.47 1.00 1.70 1.43 1.18 1.00 1.66 -18.95%
Adjusted Per Share Value based on latest NOSH - 131,620
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 91.20 78.86 74.29 63.71 51.44 43.81 39.04 15.18%
EPS 12.75 8.99 7.84 7.34 5.96 3.84 3.61 23.39%
DPS 4.00 0.60 2.80 3.60 1.98 1.92 1.42 18.83%
NAPS 0.4695 0.1999 0.34 0.2861 0.2358 0.0967 0.1576 19.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.87 0.91 0.60 0.48 0.53 0.08 0.00 -
P/RPS 0.95 0.23 0.16 0.15 0.21 0.02 0.00 -
P/EPS 6.82 2.02 1.53 1.31 1.78 0.20 0.00 -
EY 14.67 49.44 65.31 76.42 56.29 495.90 0.00 -
DY 4.60 3.30 23.33 37.50 18.73 250.00 0.00 -
P/NAPS 1.85 0.91 0.35 0.34 0.45 0.08 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 25/11/09 26/11/08 29/11/07 29/11/06 29/11/05 -
Price 1.05 1.00 0.61 0.40 0.56 0.08 0.00 -
P/RPS 1.15 0.25 0.16 0.13 0.22 0.02 0.00 -
P/EPS 8.23 2.22 1.56 1.09 1.88 0.20 0.00 -
EY 12.16 44.99 64.24 91.71 53.28 495.90 0.00 -
DY 3.81 3.00 22.95 45.00 17.73 250.00 0.00 -
P/NAPS 2.23 1.00 0.36 0.28 0.47 0.08 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