[PADINI] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.11%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 749,053 600,035 518,858 488,767 419,141 338,429 288,259 17.23%
PBT 127,429 115,721 84,900 69,937 66,938 53,917 36,264 23.27%
Tax -33,782 -31,829 -25,724 -18,367 -18,631 -14,647 -10,981 20.57%
NP 93,647 83,892 59,176 51,570 48,307 39,270 25,283 24.36%
-
NP to SH 93,647 83,892 59,176 51,570 48,282 39,226 25,241 24.39%
-
Tax Rate 26.51% 27.50% 30.30% 26.26% 27.83% 27.17% 30.28% -
Total Cost 655,406 516,143 459,682 437,197 370,834 299,159 262,976 16.42%
-
Net Worth 348,939 308,893 131,534 223,709 188,217 155,147 63,623 32.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 52,655 26,292 3,949 18,453 23,693 13,051 12,606 26.87%
Div Payout % 56.23% 31.34% 6.67% 35.78% 49.07% 33.27% 49.94% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 348,939 308,893 131,534 223,709 188,217 155,147 63,623 32.76%
NOSH 657,909 657,219 131,534 131,593 131,620 131,480 63,623 47.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.50% 13.98% 11.41% 10.55% 11.53% 11.60% 8.77% -
ROE 26.84% 27.16% 44.99% 23.05% 25.65% 25.28% 39.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 113.77 91.30 394.47 371.42 318.45 257.40 453.07 -20.55%
EPS 14.22 12.76 44.99 39.19 36.68 29.83 39.67 -15.70%
DPS 8.00 4.00 3.00 14.00 18.00 9.93 20.00 -14.15%
NAPS 0.53 0.47 1.00 1.70 1.43 1.18 1.00 -10.03%
Adjusted Per Share Value based on latest NOSH - 131,593
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.85 60.76 52.54 49.49 42.44 34.27 29.19 17.23%
EPS 9.48 8.49 5.99 5.22 4.89 3.97 2.56 24.35%
DPS 5.33 2.66 0.40 1.87 2.40 1.32 1.28 26.81%
NAPS 0.3533 0.3128 0.1332 0.2265 0.1906 0.1571 0.0644 32.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.10 0.87 0.91 0.60 0.48 0.53 0.08 -
P/RPS 1.85 0.95 0.23 0.16 0.15 0.21 0.02 112.51%
P/EPS 14.76 6.82 2.02 1.53 1.31 1.78 0.20 104.67%
EY 6.77 14.67 49.44 65.31 76.42 56.29 495.90 -51.08%
DY 3.81 4.60 3.30 23.33 37.50 18.73 250.00 -50.17%
P/NAPS 3.96 1.85 0.91 0.35 0.34 0.45 0.08 91.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 25/11/09 26/11/08 29/11/07 29/11/06 -
Price 1.82 1.05 1.00 0.61 0.40 0.56 0.08 -
P/RPS 1.60 1.15 0.25 0.16 0.13 0.22 0.02 107.43%
P/EPS 12.80 8.23 2.22 1.56 1.09 1.88 0.20 99.87%
EY 7.82 12.16 44.99 64.24 91.71 53.28 495.90 -49.89%
DY 4.40 3.81 3.00 22.95 45.00 17.73 250.00 -48.96%
P/NAPS 3.43 2.23 1.00 0.36 0.28 0.47 0.08 86.97%

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