[PADINI] QoQ 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- -42.82%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,641 114,389 139,433 128,395 140,732 98,918 119,638 9.25%
PBT 25,651 18,817 23,820 16,612 27,031 6,572 15,453 40.15%
Tax -7,302 -6,776 -6,554 -5,092 -6,884 -939 -4,431 39.47%
NP 18,349 12,041 17,266 11,520 20,147 5,633 11,022 40.42%
-
NP to SH 18,349 12,041 17,266 11,520 20,147 5,633 11,022 40.42%
-
Tax Rate 28.47% 36.01% 27.51% 30.65% 25.47% 14.29% 28.67% -
Total Cost 118,292 102,348 122,167 116,875 120,585 93,285 108,616 5.84%
-
Net Worth 252,545 131,638 242,145 225,133 223,709 204,694 206,498 14.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,949 - 9,874 - 7,923 - -
Div Payout % - 32.80% - 85.71% - 140.66% - -
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 252,545 131,638 242,145 225,133 223,709 204,694 206,498 14.34%
NOSH 131,534 131,638 131,600 131,657 131,593 132,060 131,527 0.00%
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% 10.53% 12.38% 8.97% 14.32% 5.69% 9.21% -
ROE 7.27% 9.15% 7.13% 5.12% 9.01% 2.75% 5.34% -
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 86.90 105.95 97.52 106.94 74.90 90.96 9.24%
EPS 13.95 1.83 13.12 8.75 15.31 4.27 8.38 40.41%
DPS 0.00 3.00 0.00 7.50 0.00 6.00 0.00 -
NAPS 1.92 1.00 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 20.77 17.39 21.19 19.52 21.39 15.04 18.18 9.27%
EPS 2.79 1.83 2.62 1.75 3.06 0.86 1.68 40.19%
DPS 0.00 0.60 0.00 1.50 0.00 1.20 0.00 -
NAPS 0.3839 0.2001 0.3681 0.3422 0.34 0.3111 0.3139 14.34%
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 0.87 0.72 0.77 0.56 0.64 0.52 41.96%
P/EPS 6.52 8.31 5.79 8.57 3.92 11.25 5.61 10.53%
EY 15.33 12.04 17.26 11.67 25.52 8.89 17.83 -9.57%
DY 0.00 3.95 0.00 10.00 0.00 12.50 0.00 -
P/NAPS 0.47 0.76 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 0.94 0.68 0.87 0.57 0.72 0.65 29.65%
P/EPS 7.17 8.96 5.49 9.71 3.98 12.66 7.04 1.22%
EY 13.95 11.15 18.22 10.29 25.10 7.90 14.20 -1.17%
DY 0.00 3.66 0.00 8.82 0.00 11.11 0.00 -
P/NAPS 0.52 0.82 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