[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 52.69%
YoY- 57.98%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 258,503 129,024 383,306 298,835 195,808 93,189 317,173 -12.69%
PBT 45,586 24,705 57,658 54,351 35,376 15,427 44,061 2.28%
Tax -12,707 -6,594 -15,908 -14,284 -9,135 -3,872 -12,619 0.46%
NP 32,879 18,111 41,750 40,067 26,241 11,555 31,442 3.01%
-
NP to SH 32,879 18,111 41,715 40,032 26,217 11,544 31,403 3.09%
-
Tax Rate 27.87% 26.69% 27.59% 26.28% 25.82% 25.10% 28.64% -
Total Cost 225,624 110,913 341,556 258,768 169,567 81,634 285,731 -14.50%
-
Net Worth 194,721 188,217 169,847 177,481 169,608 155,147 71,464 94.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,525 10,529 19,749 6,573 6,573 - 16,390 -25.46%
Div Payout % 32.01% 58.14% 47.34% 16.42% 25.08% - 52.20% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 194,721 188,217 169,847 177,481 169,608 155,147 71,464 94.49%
NOSH 131,568 131,620 131,664 131,467 131,479 131,480 65,590 58.71%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.72% 14.04% 10.89% 13.41% 13.40% 12.40% 9.91% -
ROE 16.89% 9.62% 24.56% 22.56% 15.46% 7.44% 43.94% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 196.48 98.03 291.12 227.31 148.93 70.88 483.76 -45.00%
EPS 24.99 13.76 31.71 30.45 19.94 8.78 24.24 2.04%
DPS 8.00 8.00 15.00 5.00 5.00 0.00 25.00 -53.05%
NAPS 1.48 1.43 1.29 1.35 1.29 1.18 1.09 22.50%
Adjusted Per Share Value based on latest NOSH - 131,571
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.29 19.61 58.26 45.42 29.76 14.16 48.21 -12.69%
EPS 5.00 2.75 6.34 6.08 3.98 1.75 4.77 3.17%
DPS 1.60 1.60 3.00 1.00 1.00 0.00 2.49 -25.43%
NAPS 0.296 0.2861 0.2582 0.2698 0.2578 0.2358 0.1086 94.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.49 0.48 0.57 0.66 0.67 0.53 0.09 -
P/RPS 0.25 0.49 0.20 0.29 0.45 0.75 0.02 434.50%
P/EPS 1.96 3.49 1.80 2.17 3.36 6.04 0.19 370.54%
EY 51.00 28.67 55.58 46.14 29.76 16.57 532.19 -78.90%
DY 16.33 16.67 26.32 7.58 7.46 0.00 277.78 -84.75%
P/NAPS 0.33 0.34 0.44 0.49 0.52 0.45 0.08 156.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 29/05/08 27/02/08 29/11/07 30/08/07 -
Price 0.50 0.40 0.50 0.63 0.70 0.56 0.48 -
P/RPS 0.25 0.41 0.17 0.28 0.47 0.79 0.10 83.69%
P/EPS 2.00 2.91 1.58 2.07 3.51 6.38 1.00 58.40%
EY 49.98 34.40 63.37 48.33 28.49 15.68 99.79 -36.80%
DY 16.00 20.00 30.00 7.94 7.14 0.00 52.08 -54.30%
P/NAPS 0.34 0.28 0.39 0.47 0.54 0.47 0.44 -15.72%

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