[PADINI] QoQ 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- -5.85%
YoY- 37.97%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 129,479 129,024 84,471 103,027 102,619 93,189 76,260 42.09%
PBT 20,881 24,705 3,305 18,979 19,949 15,427 9,255 71.59%
Tax -6,113 -6,594 -1,621 -5,153 -5,263 -3,872 -3,181 54.26%
NP 14,768 18,111 1,684 13,826 14,686 11,555 6,074 80.32%
-
NP to SH 14,768 18,111 1,683 13,815 14,673 11,544 6,064 80.52%
-
Tax Rate 29.28% 26.69% 49.05% 27.15% 26.38% 25.10% 34.37% -
Total Cost 114,711 110,913 82,787 89,201 87,933 81,634 70,186 38.54%
-
Net Worth 194,800 188,217 131,641 177,621 169,759 155,147 131,127 30.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 10,529 10,529 13,164 - 6,579 - 6,556 36.94%
Div Payout % 71.30% 58.14% 782.19% - 44.84% - 108.12% -
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 194,800 188,217 131,641 177,621 169,759 155,147 131,127 30.04%
NOSH 131,622 131,620 131,641 131,571 131,596 131,480 65,590 58.76%
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 11.41% 14.04% 1.99% 13.42% 14.31% 12.40% 7.96% -
ROE 7.58% 9.62% 1.28% 7.78% 8.64% 7.44% 4.62% -
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 98.37 98.03 64.17 78.30 77.98 70.88 116.31 -10.52%
EPS 11.22 13.76 1.28 10.50 11.15 8.78 4.63 79.93%
DPS 8.00 8.00 10.00 0.00 5.00 0.00 10.00 -13.76%
NAPS 1.48 1.43 1.00 1.35 1.29 1.18 2.00 -18.11%
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 19.68 19.61 12.84 15.66 15.60 14.16 11.59 42.10%
EPS 2.24 2.75 0.26 2.10 2.23 1.75 0.92 80.49%
DPS 1.60 1.60 2.00 0.00 1.00 0.00 1.00 36.60%
NAPS 0.2961 0.2861 0.2001 0.27 0.258 0.2358 0.1993 30.04%
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 0.50 0.49 0.89 0.84 0.86 0.75 0.08 237.42%
P/EPS 4.37 3.49 44.58 6.29 6.01 6.04 0.97 171.53%
EY 22.90 28.67 2.24 15.91 16.64 16.57 102.77 -63.07%
DY 16.33 16.67 17.54 0.00 7.46 0.00 111.11 -71.98%
P/NAPS 0.33 0.34 0.57 0.49 0.52 0.45 0.05 249.84%
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 0.51 0.41 0.78 0.80 0.90 0.79 0.41 15.58%
P/EPS 4.46 2.91 39.11 6.00 6.28 6.38 5.19 -9.57%
EY 22.44 34.40 2.56 16.67 15.93 15.68 19.27 10.63%
DY 16.00 20.00 20.00 0.00 7.14 0.00 20.83 -16.06%
P/NAPS 0.34 0.28 0.50 0.47 0.54 0.47 0.24 26.00%

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