[PADINI] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 15.74%
YoY- 23.09%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 477,059 462,612 446,001 419,141 383,306 375,095 356,882 21.36%
PBT 67,611 64,344 67,870 66,938 57,660 63,610 58,142 10.59%
Tax -18,077 -18,759 -19,481 -18,631 -15,909 -17,469 -15,804 9.38%
NP 49,534 45,585 48,389 48,307 41,751 46,141 42,338 11.04%
-
NP to SH 49,534 45,584 48,377 48,282 41,715 46,096 42,294 11.11%
-
Tax Rate 26.74% 29.15% 28.70% 27.83% 27.59% 27.46% 27.18% -
Total Cost 427,525 417,027 397,612 370,834 341,555 328,954 314,544 22.72%
-
Net Worth 204,694 206,498 194,800 188,217 131,641 177,621 169,759 13.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 28,983 34,223 34,223 23,693 13,164 6,556 9,824 105.83%
Div Payout % 58.51% 75.08% 70.74% 49.07% 31.56% 14.22% 23.23% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 204,694 206,498 194,800 188,217 131,641 177,621 169,759 13.30%
NOSH 132,060 131,527 131,622 131,620 131,641 131,571 131,596 0.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.38% 9.85% 10.85% 11.53% 10.89% 12.30% 11.86% -
ROE 24.20% 22.07% 24.83% 25.65% 31.69% 25.95% 24.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 361.24 351.72 338.85 318.45 291.17 285.09 271.19 21.08%
EPS 37.51 34.66 36.75 36.68 31.69 35.03 32.14 10.86%
DPS 22.00 26.00 26.00 18.00 10.00 4.98 7.47 105.59%
NAPS 1.55 1.57 1.48 1.43 1.00 1.35 1.29 13.03%
Adjusted Per Share Value based on latest NOSH - 131,620
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.30 46.84 45.16 42.44 38.81 37.98 36.14 21.35%
EPS 5.02 4.62 4.90 4.89 4.22 4.67 4.28 11.22%
DPS 2.93 3.47 3.47 2.40 1.33 0.66 0.99 106.27%
NAPS 0.2073 0.2091 0.1972 0.1906 0.1333 0.1799 0.1719 13.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.48 0.47 0.49 0.48 0.57 0.66 0.67 -
P/RPS 0.13 0.13 0.14 0.15 0.20 0.23 0.25 -35.36%
P/EPS 1.28 1.36 1.33 1.31 1.80 1.88 2.08 -27.67%
EY 78.14 73.74 75.01 76.42 55.59 53.08 47.97 38.48%
DY 45.83 55.32 53.06 37.50 17.54 7.55 11.14 156.97%
P/NAPS 0.31 0.30 0.33 0.34 0.57 0.49 0.52 -29.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 29/05/08 27/02/08 -
Price 0.54 0.59 0.50 0.40 0.50 0.63 0.70 -
P/RPS 0.15 0.17 0.15 0.13 0.17 0.22 0.26 -30.72%
P/EPS 1.44 1.70 1.36 1.09 1.58 1.80 2.18 -24.17%
EY 69.46 58.74 73.51 91.71 63.38 55.61 45.91 31.82%
DY 40.74 44.07 52.00 45.00 20.00 7.91 10.66 144.64%
P/NAPS 0.35 0.38 0.34 0.28 0.50 0.47 0.54 -25.12%

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