[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 57.18%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,641 522,949 408,560 269,127 140,732 477,059 378,141 -49.23%
PBT 25,651 86,280 67,463 43,643 27,031 67,610 61,038 -43.86%
Tax -7,302 -25,306 -18,530 -11,976 -6,884 -18,077 -17,138 -43.34%
NP 18,349 60,974 48,933 31,667 20,147 49,533 43,900 -44.06%
-
NP to SH 18,349 60,974 48,933 31,667 20,147 49,533 43,900 -44.06%
-
Tax Rate 28.47% 29.33% 27.47% 27.44% 25.47% 26.74% 28.08% -
Total Cost 118,292 461,975 359,627 237,460 120,585 427,526 334,241 -49.93%
-
Net Worth 252,545 47,370 242,099 224,971 223,709 203,945 206,603 14.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 5,921 9,868 9,867 - 18,420 10,527 -
Div Payout % - 9.71% 20.17% 31.16% - 37.19% 23.98% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 252,545 47,370 242,099 224,971 223,709 203,945 206,603 14.30%
NOSH 131,534 131,585 131,575 131,562 131,593 131,577 131,594 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.43% 11.66% 11.98% 11.77% 14.32% 10.38% 11.61% -
ROE 7.27% 128.72% 20.21% 14.08% 9.01% 24.29% 21.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.88 397.42 310.51 204.56 106.94 362.57 287.35 -49.22%
EPS 13.95 9.27 37.19 24.07 15.31 37.64 33.36 -44.05%
DPS 0.00 4.50 7.50 7.50 0.00 14.00 8.00 -
NAPS 1.92 0.36 1.84 1.71 1.70 1.55 1.57 14.34%
Adjusted Per Share Value based on latest NOSH - 131,657
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.84 52.95 41.37 27.25 14.25 48.30 38.29 -49.22%
EPS 1.86 6.17 4.95 3.21 2.04 5.02 4.45 -44.06%
DPS 0.00 0.60 1.00 1.00 0.00 1.87 1.07 -
NAPS 0.2557 0.048 0.2451 0.2278 0.2265 0.2065 0.2092 14.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.91 0.76 0.76 0.75 0.60 0.48 0.47 -
P/RPS 0.88 0.19 0.24 0.37 0.56 0.13 0.16 211.26%
P/EPS 6.52 1.64 2.04 3.12 3.92 1.28 1.41 177.29%
EY 15.33 60.97 48.93 32.09 25.52 78.43 70.98 -63.96%
DY 0.00 5.92 9.87 10.00 0.00 29.17 17.02 -
P/NAPS 0.47 2.11 0.41 0.44 0.35 0.31 0.30 34.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 1.00 0.82 0.72 0.85 0.61 0.54 0.59 -
P/RPS 0.96 0.21 0.23 0.42 0.57 0.15 0.21 175.19%
P/EPS 7.17 1.77 1.94 3.53 3.98 1.43 1.77 153.89%
EY 13.95 56.51 51.65 28.32 25.10 69.71 56.54 -60.62%
DY 0.00 5.49 10.42 8.82 0.00 25.93 13.56 -
P/NAPS 0.52 2.28 0.39 0.50 0.36 0.35 0.38 23.23%

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