[PADINI] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -21.85%
YoY- 32.84%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 504,188 517,006 516,096 383,306 398,446 391,616 372,756 22.28%
PBT 81,384 91,172 98,820 57,658 72,468 70,752 61,708 20.24%
Tax -22,850 -25,414 -26,376 -15,908 -19,045 -18,270 -15,488 29.56%
NP 58,533 65,758 72,444 41,750 53,422 52,482 46,220 17.03%
-
NP to SH 58,533 65,758 72,444 41,715 53,376 52,434 46,176 17.10%
-
Tax Rate 28.08% 27.87% 26.69% 27.59% 26.28% 25.82% 25.10% -
Total Cost 445,654 451,248 443,652 341,556 345,024 339,134 326,536 23.01%
-
Net Worth 206,603 194,721 188,217 169,847 177,481 169,608 155,147 21.01%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 14,036 21,050 42,118 19,749 8,764 13,147 - -
Div Payout % 23.98% 32.01% 58.14% 47.34% 16.42% 25.08% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 206,603 194,721 188,217 169,847 177,481 169,608 155,147 21.01%
NOSH 131,594 131,568 131,620 131,664 131,467 131,479 131,480 0.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.61% 12.72% 14.04% 10.89% 13.41% 13.40% 12.40% -
ROE 28.33% 33.77% 38.49% 24.56% 30.07% 30.91% 29.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 383.14 392.96 392.11 291.12 303.08 297.85 283.51 22.21%
EPS 44.48 49.98 55.04 31.71 40.60 39.88 35.12 17.04%
DPS 10.67 16.00 32.00 15.00 6.67 10.00 0.00 -
NAPS 1.57 1.48 1.43 1.29 1.35 1.29 1.18 20.94%
Adjusted Per Share Value based on latest NOSH - 131,641
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 51.05 52.35 52.26 38.81 40.34 39.65 37.74 22.28%
EPS 5.93 6.66 7.34 4.22 5.40 5.31 4.68 17.07%
DPS 1.42 2.13 4.26 2.00 0.89 1.33 0.00 -
NAPS 0.2092 0.1972 0.1906 0.172 0.1797 0.1717 0.1571 21.01%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.47 0.49 0.48 0.57 0.66 0.67 0.53 -
P/RPS 0.12 0.12 0.12 0.20 0.22 0.22 0.19 -26.36%
P/EPS 1.06 0.98 0.87 1.80 1.63 1.68 1.51 -20.99%
EY 94.64 102.00 114.67 55.58 61.52 59.52 66.26 26.80%
DY 22.70 32.65 66.67 26.32 10.10 14.93 0.00 -
P/NAPS 0.30 0.33 0.34 0.44 0.49 0.52 0.45 -23.66%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 26/11/08 28/08/08 29/05/08 27/02/08 29/11/07 -
Price 0.59 0.50 0.40 0.50 0.63 0.70 0.56 -
P/RPS 0.15 0.13 0.10 0.17 0.21 0.24 0.20 -17.43%
P/EPS 1.33 1.00 0.73 1.58 1.55 1.76 1.59 -11.21%
EY 75.39 99.96 137.60 63.37 64.44 56.97 62.71 13.04%
DY 18.08 32.00 80.00 30.00 10.58 14.29 0.00 -
P/NAPS 0.38 0.34 0.28 0.39 0.47 0.54 0.47 -13.20%

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