[PADINI] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 257.66%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 114,389 139,433 128,395 140,732 98,918 119,638 129,479 -7.94%
PBT 18,817 23,820 16,612 27,031 6,572 15,453 20,881 -6.72%
Tax -6,776 -6,554 -5,092 -6,884 -939 -4,431 -6,113 7.12%
NP 12,041 17,266 11,520 20,147 5,633 11,022 14,768 -12.75%
-
NP to SH 12,041 17,266 11,520 20,147 5,633 11,022 14,768 -12.75%
-
Tax Rate 36.01% 27.51% 30.65% 25.47% 14.29% 28.67% 29.28% -
Total Cost 102,348 122,167 116,875 120,585 93,285 108,616 114,711 -7.34%
-
Net Worth 131,638 242,145 225,133 223,709 204,694 206,498 194,800 -23.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,949 - 9,874 - 7,923 - 10,529 -48.08%
Div Payout % 32.80% - 85.71% - 140.66% - 71.30% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 131,638 242,145 225,133 223,709 204,694 206,498 194,800 -23.04%
NOSH 131,638 131,600 131,657 131,593 132,060 131,527 131,622 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.53% 12.38% 8.97% 14.32% 5.69% 9.21% 11.41% -
ROE 9.15% 7.13% 5.12% 9.01% 2.75% 5.34% 7.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 86.90 105.95 97.52 106.94 74.90 90.96 98.37 -7.95%
EPS 1.83 13.12 8.75 15.31 4.27 8.38 11.22 -70.24%
DPS 3.00 0.00 7.50 0.00 6.00 0.00 8.00 -48.09%
NAPS 1.00 1.84 1.71 1.70 1.55 1.57 1.48 -23.05%
Adjusted Per Share Value based on latest NOSH - 131,593
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.58 14.12 13.00 14.25 10.02 12.11 13.11 -7.96%
EPS 1.22 1.75 1.17 2.04 0.57 1.12 1.50 -12.90%
DPS 0.40 0.00 1.00 0.00 0.80 0.00 1.07 -48.19%
NAPS 0.1333 0.2452 0.228 0.2265 0.2073 0.2091 0.1972 -23.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.76 0.76 0.75 0.60 0.48 0.47 0.49 -
P/RPS 0.87 0.72 0.77 0.56 0.64 0.52 0.50 44.81%
P/EPS 8.31 5.79 8.57 3.92 11.25 5.61 4.37 53.67%
EY 12.04 17.26 11.67 25.52 8.89 17.83 22.90 -34.93%
DY 3.95 0.00 10.00 0.00 12.50 0.00 16.33 -61.27%
P/NAPS 0.76 0.41 0.44 0.35 0.31 0.30 0.33 74.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.82 0.72 0.85 0.61 0.54 0.59 0.50 -
P/RPS 0.94 0.68 0.87 0.57 0.72 0.65 0.51 50.49%
P/EPS 8.96 5.49 9.71 3.98 12.66 7.04 4.46 59.41%
EY 11.15 18.22 10.29 25.10 7.90 14.20 22.44 -37.34%
DY 3.66 0.00 8.82 0.00 11.11 0.00 16.00 -62.69%
P/NAPS 0.82 0.39 0.50 0.36 0.35 0.38 0.34 80.13%

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