[PADINI] QoQ 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- 976.11%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
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 98,918 119,638 129,479 129,024 84,471 103,027 102,619 -2.42%
PBT 6,572 15,453 20,881 24,705 3,305 18,979 19,949 -52.33%
Tax -939 -4,431 -6,113 -6,594 -1,621 -5,153 -5,263 -68.34%
NP 5,633 11,022 14,768 18,111 1,684 13,826 14,686 -47.24%
-
NP to SH 5,633 11,022 14,768 18,111 1,683 13,815 14,673 -47.20%
-
Tax Rate 14.29% 28.67% 29.28% 26.69% 49.05% 27.15% 26.38% -
Total Cost 93,285 108,616 114,711 110,913 82,787 89,201 87,933 4.02%
-
Net Worth 204,694 206,498 194,800 188,217 131,641 177,621 169,759 13.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,923 - 10,529 10,529 13,164 - 6,579 13.20%
Div Payout % 140.66% - 71.30% 58.14% 782.19% - 44.84% -
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 204,694 206,498 194,800 188,217 131,641 177,621 169,759 13.30%
NOSH 132,060 131,527 131,622 131,620 131,641 131,571 131,596 0.23%
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 5.69% 9.21% 11.41% 14.04% 1.99% 13.42% 14.31% -
ROE 2.75% 5.34% 7.58% 9.62% 1.28% 7.78% 8.64% -
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 74.90 90.96 98.37 98.03 64.17 78.30 77.98 -2.65%
EPS 4.27 8.38 11.22 13.76 1.28 10.50 11.15 -47.29%
DPS 6.00 0.00 8.00 8.00 10.00 0.00 5.00 12.93%
NAPS 1.55 1.57 1.48 1.43 1.00 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 15.04 18.18 19.68 19.61 12.84 15.66 15.60 -2.40%
EPS 0.86 1.68 2.24 2.75 0.26 2.10 2.23 -47.04%
DPS 1.20 0.00 1.60 1.60 2.00 0.00 1.00 12.93%
NAPS 0.3111 0.3139 0.2961 0.2861 0.2001 0.27 0.258 13.30%
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 0.64 0.52 0.50 0.49 0.89 0.84 0.86 -17.89%
P/EPS 11.25 5.61 4.37 3.49 44.58 6.29 6.01 51.94%
EY 8.89 17.83 22.90 28.67 2.24 15.91 16.64 -34.18%
DY 12.50 0.00 16.33 16.67 17.54 0.00 7.46 41.11%
P/NAPS 0.31 0.30 0.33 0.34 0.57 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 0.72 0.65 0.51 0.41 0.78 0.80 0.90 -13.83%
P/EPS 12.66 7.04 4.46 2.91 39.11 6.00 6.28 59.64%
EY 7.90 14.20 22.44 34.40 2.56 16.67 15.93 -37.37%
DY 11.11 0.00 16.00 20.00 20.00 0.00 7.14 34.31%
P/NAPS 0.35 0.38 0.34 0.28 0.50 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