[PADINI] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 7.82%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 419,141 383,306 375,095 356,882 338,429 317,173 300,699 24.70%
PBT 66,938 57,660 63,610 58,142 53,917 44,063 39,323 42.42%
Tax -18,631 -15,909 -17,469 -15,804 -14,647 -12,620 -10,890 42.90%
NP 48,307 41,751 46,141 42,338 39,270 31,443 28,433 42.24%
-
NP to SH 48,282 41,715 46,096 42,294 39,226 31,404 28,394 42.32%
-
Tax Rate 27.83% 27.59% 27.46% 27.18% 27.17% 28.64% 27.69% -
Total Cost 370,834 341,555 328,954 314,544 299,159 285,730 272,266 22.80%
-
Net Worth 188,217 131,641 177,621 169,759 155,147 131,127 130,718 27.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 23,693 13,164 6,556 9,824 13,051 13,051 12,844 50.24%
Div Payout % 49.07% 31.56% 14.22% 23.23% 33.27% 41.56% 45.24% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 188,217 131,641 177,621 169,759 155,147 131,127 130,718 27.42%
NOSH 131,620 131,641 131,571 131,596 131,480 65,590 65,359 59.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.53% 10.89% 12.30% 11.86% 11.60% 9.91% 9.46% -
ROE 25.65% 31.69% 25.95% 24.91% 25.28% 23.95% 21.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 318.45 291.17 285.09 271.19 257.40 483.76 460.07 -21.69%
EPS 36.68 31.69 35.03 32.14 29.83 47.90 43.44 -10.63%
DPS 18.00 10.00 4.98 7.47 9.93 19.91 19.65 -5.66%
NAPS 1.43 1.00 1.35 1.29 1.18 2.00 2.00 -19.99%
Adjusted Per Share Value based on latest NOSH - 131,596
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 63.71 58.26 57.01 54.24 51.44 48.21 45.71 24.70%
EPS 7.34 6.34 7.01 6.43 5.96 4.77 4.32 42.25%
DPS 3.60 2.00 1.00 1.49 1.98 1.98 1.95 50.32%
NAPS 0.2861 0.2001 0.27 0.258 0.2358 0.1993 0.1987 27.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.48 0.57 0.66 0.67 0.53 0.09 0.10 -
P/RPS 0.15 0.20 0.23 0.25 0.21 0.02 0.02 281.75%
P/EPS 1.31 1.80 1.88 2.08 1.78 0.19 0.23 217.92%
EY 76.42 55.59 53.08 47.97 56.29 532.21 434.43 -68.50%
DY 37.50 17.54 7.55 11.14 18.73 221.18 196.52 -66.75%
P/NAPS 0.34 0.57 0.49 0.52 0.45 0.05 0.05 257.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 29/05/08 27/02/08 29/11/07 30/08/07 30/05/07 -
Price 0.40 0.50 0.63 0.70 0.56 0.48 0.08 -
P/RPS 0.13 0.17 0.22 0.26 0.22 0.10 0.02 247.10%
P/EPS 1.09 1.58 1.80 2.18 1.88 1.00 0.18 231.13%
EY 91.71 63.38 55.61 45.91 53.28 99.79 543.04 -69.34%
DY 45.00 20.00 7.91 10.66 17.73 41.47 245.65 -67.64%
P/NAPS 0.28 0.50 0.47 0.54 0.47 0.24 0.04 264.63%

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