[PADINI] QoQ Annualized Quarter 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- 73.66%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 477,059 504,188 517,006 516,096 383,306 398,446 391,616 14.07%
PBT 67,610 81,384 91,172 98,820 57,658 72,468 70,752 -2.98%
Tax -18,077 -22,850 -25,414 -26,376 -15,908 -19,045 -18,270 -0.70%
NP 49,533 58,533 65,758 72,444 41,750 53,422 52,482 -3.78%
-
NP to SH 49,533 58,533 65,758 72,444 41,715 53,376 52,434 -3.72%
-
Tax Rate 26.74% 28.08% 27.87% 26.69% 27.59% 26.28% 25.82% -
Total Cost 427,526 445,654 451,248 443,652 341,556 345,024 339,134 16.71%
-
Net Worth 203,945 206,603 194,721 188,217 169,847 177,481 169,608 13.09%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 18,420 14,036 21,050 42,118 19,749 8,764 13,147 25.23%
Div Payout % 37.19% 23.98% 32.01% 58.14% 47.34% 16.42% 25.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 203,945 206,603 194,721 188,217 169,847 177,481 169,608 13.09%
NOSH 131,577 131,594 131,568 131,620 131,664 131,467 131,479 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.38% 11.61% 12.72% 14.04% 10.89% 13.41% 13.40% -
ROE 24.29% 28.33% 33.77% 38.49% 24.56% 30.07% 30.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 362.57 383.14 392.96 392.11 291.12 303.08 297.85 14.02%
EPS 37.64 44.48 49.98 55.04 31.71 40.60 39.88 -3.78%
DPS 14.00 10.67 16.00 32.00 15.00 6.67 10.00 25.17%
NAPS 1.55 1.57 1.48 1.43 1.29 1.35 1.29 13.03%
Adjusted Per Share Value based on latest NOSH - 131,620
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.30 51.05 52.35 52.26 38.81 40.34 39.65 14.07%
EPS 5.02 5.93 6.66 7.34 4.22 5.40 5.31 -3.67%
DPS 1.87 1.42 2.13 4.26 2.00 0.89 1.33 25.53%
NAPS 0.2065 0.2092 0.1972 0.1906 0.172 0.1797 0.1717 13.10%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.48 0.47 0.49 0.48 0.57 0.66 0.67 -
P/RPS 0.13 0.12 0.12 0.12 0.20 0.22 0.22 -29.60%
P/EPS 1.28 1.06 0.98 0.87 1.80 1.63 1.68 -16.59%
EY 78.43 94.64 102.00 114.67 55.58 61.52 59.52 20.21%
DY 29.17 22.70 32.65 66.67 26.32 10.10 14.93 56.34%
P/NAPS 0.31 0.30 0.33 0.34 0.44 0.49 0.52 -29.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 29/05/08 27/02/08 -
Price 0.54 0.59 0.50 0.40 0.50 0.63 0.70 -
P/RPS 0.15 0.15 0.13 0.10 0.17 0.21 0.24 -26.92%
P/EPS 1.43 1.33 1.00 0.73 1.58 1.55 1.76 -12.93%
EY 69.71 75.39 99.96 137.60 63.37 64.44 56.97 14.41%
DY 25.93 18.08 32.00 80.00 30.00 10.58 14.29 48.82%
P/NAPS 0.35 0.38 0.34 0.28 0.39 0.47 0.54 -25.12%

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