[PADINI] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -18.46%
YoY- 0.65%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 140,732 98,918 119,638 129,479 129,024 84,471 103,027 23.08%
PBT 27,031 6,572 15,453 20,881 24,705 3,305 18,979 26.56%
Tax -6,884 -939 -4,431 -6,113 -6,594 -1,621 -5,153 21.27%
NP 20,147 5,633 11,022 14,768 18,111 1,684 13,826 28.50%
-
NP to SH 20,147 5,633 11,022 14,768 18,111 1,683 13,815 28.57%
-
Tax Rate 25.47% 14.29% 28.67% 29.28% 26.69% 49.05% 27.15% -
Total Cost 120,585 93,285 108,616 114,711 110,913 82,787 89,201 22.23%
-
Net Worth 223,709 204,694 206,498 194,800 188,217 131,641 177,621 16.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 7,923 - 10,529 10,529 13,164 - -
Div Payout % - 140.66% - 71.30% 58.14% 782.19% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 223,709 204,694 206,498 194,800 188,217 131,641 177,621 16.60%
NOSH 131,593 132,060 131,527 131,622 131,620 131,641 131,571 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.32% 5.69% 9.21% 11.41% 14.04% 1.99% 13.42% -
ROE 9.01% 2.75% 5.34% 7.58% 9.62% 1.28% 7.78% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 106.94 74.90 90.96 98.37 98.03 64.17 78.30 23.07%
EPS 15.31 4.27 8.38 11.22 13.76 1.28 10.50 28.55%
DPS 0.00 6.00 0.00 8.00 8.00 10.00 0.00 -
NAPS 1.70 1.55 1.57 1.48 1.43 1.00 1.35 16.59%
Adjusted Per Share Value based on latest NOSH - 131,622
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.25 10.02 12.11 13.11 13.06 8.55 10.43 23.10%
EPS 2.04 0.57 1.12 1.50 1.83 0.17 1.40 28.49%
DPS 0.00 0.80 0.00 1.07 1.07 1.33 0.00 -
NAPS 0.2265 0.2073 0.2091 0.1972 0.1906 0.1333 0.1799 16.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.48 0.47 0.49 0.48 0.57 0.66 -
P/RPS 0.56 0.64 0.52 0.50 0.49 0.89 0.84 -23.66%
P/EPS 3.92 11.25 5.61 4.37 3.49 44.58 6.29 -27.01%
EY 25.52 8.89 17.83 22.90 28.67 2.24 15.91 36.98%
DY 0.00 12.50 0.00 16.33 16.67 17.54 0.00 -
P/NAPS 0.35 0.31 0.30 0.33 0.34 0.57 0.49 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 29/05/08 -
Price 0.61 0.54 0.59 0.50 0.40 0.50 0.63 -
P/RPS 0.57 0.72 0.65 0.51 0.41 0.78 0.80 -20.21%
P/EPS 3.98 12.66 7.04 4.46 2.91 39.11 6.00 -23.92%
EY 25.10 7.90 14.20 22.44 34.40 2.56 16.67 31.33%
DY 0.00 11.11 0.00 16.00 20.00 20.00 0.00 -
P/NAPS 0.36 0.35 0.38 0.34 0.28 0.50 0.47 -16.27%

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