[PADINI] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -25.37%
YoY- -20.22%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 128,395 140,732 98,918 119,638 129,479 129,024 84,471 32.09%
PBT 16,612 27,031 6,572 15,453 20,881 24,705 3,305 192.56%
Tax -5,092 -6,884 -939 -4,431 -6,113 -6,594 -1,621 114.04%
NP 11,520 20,147 5,633 11,022 14,768 18,111 1,684 259.10%
-
NP to SH 11,520 20,147 5,633 11,022 14,768 18,111 1,683 259.24%
-
Tax Rate 30.65% 25.47% 14.29% 28.67% 29.28% 26.69% 49.05% -
Total Cost 116,875 120,585 93,285 108,616 114,711 110,913 82,787 25.76%
-
Net Worth 225,133 223,709 204,694 206,498 194,800 188,217 131,641 42.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,874 - 7,923 - 10,529 10,529 13,164 -17.40%
Div Payout % 85.71% - 140.66% - 71.30% 58.14% 782.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 225,133 223,709 204,694 206,498 194,800 188,217 131,641 42.86%
NOSH 131,657 131,593 132,060 131,527 131,622 131,620 131,641 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.97% 14.32% 5.69% 9.21% 11.41% 14.04% 1.99% -
ROE 5.12% 9.01% 2.75% 5.34% 7.58% 9.62% 1.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.52 106.94 74.90 90.96 98.37 98.03 64.17 32.08%
EPS 8.75 15.31 4.27 8.38 11.22 13.76 1.28 258.93%
DPS 7.50 0.00 6.00 0.00 8.00 8.00 10.00 -17.40%
NAPS 1.71 1.70 1.55 1.57 1.48 1.43 1.00 42.85%
Adjusted Per Share Value based on latest NOSH - 131,527
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.00 14.25 10.02 12.11 13.11 13.06 8.55 32.12%
EPS 1.17 2.04 0.57 1.12 1.50 1.83 0.17 260.54%
DPS 1.00 0.00 0.80 0.00 1.07 1.07 1.33 -17.27%
NAPS 0.228 0.2265 0.2073 0.2091 0.1972 0.1906 0.1333 42.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.60 0.48 0.47 0.49 0.48 0.57 -
P/RPS 0.77 0.56 0.64 0.52 0.50 0.49 0.89 -9.17%
P/EPS 8.57 3.92 11.25 5.61 4.37 3.49 44.58 -66.59%
EY 11.67 25.52 8.89 17.83 22.90 28.67 2.24 199.62%
DY 10.00 0.00 12.50 0.00 16.33 16.67 17.54 -31.17%
P/NAPS 0.44 0.35 0.31 0.30 0.33 0.34 0.57 -15.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.85 0.61 0.54 0.59 0.50 0.40 0.50 -
P/RPS 0.87 0.57 0.72 0.65 0.51 0.41 0.78 7.53%
P/EPS 9.71 3.98 12.66 7.04 4.46 2.91 39.11 -60.39%
EY 10.29 25.10 7.90 14.20 22.44 34.40 2.56 152.16%
DY 8.82 0.00 11.11 0.00 16.00 20.00 20.00 -41.97%
P/NAPS 0.50 0.36 0.35 0.38 0.34 0.28 0.50 0.00%

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