[PADINI] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 0.2%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 488,767 477,059 462,612 446,001 419,141 383,306 375,095 19.28%
PBT 69,937 67,611 64,344 67,870 66,938 57,660 63,610 6.51%
Tax -18,367 -18,077 -18,759 -19,481 -18,631 -15,909 -17,469 3.39%
NP 51,570 49,534 45,585 48,389 48,307 41,751 46,141 7.69%
-
NP to SH 51,570 49,534 45,584 48,377 48,282 41,715 46,096 7.76%
-
Tax Rate 26.26% 26.74% 29.15% 28.70% 27.83% 27.59% 27.46% -
Total Cost 437,197 427,525 417,027 397,612 370,834 341,555 328,954 20.86%
-
Net Worth 223,709 204,694 206,498 194,800 188,217 131,641 177,621 16.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 18,453 28,983 34,223 34,223 23,693 13,164 6,556 99.22%
Div Payout % 35.78% 58.51% 75.08% 70.74% 49.07% 31.56% 14.22% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 223,709 204,694 206,498 194,800 188,217 131,641 177,621 16.60%
NOSH 131,593 132,060 131,527 131,622 131,620 131,641 131,571 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.55% 10.38% 9.85% 10.85% 11.53% 10.89% 12.30% -
ROE 23.05% 24.20% 22.07% 24.83% 25.65% 31.69% 25.95% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 371.42 361.24 351.72 338.85 318.45 291.17 285.09 19.26%
EPS 39.19 37.51 34.66 36.75 36.68 31.69 35.03 7.76%
DPS 14.00 22.00 26.00 26.00 18.00 10.00 4.98 99.06%
NAPS 1.70 1.55 1.57 1.48 1.43 1.00 1.35 16.59%
Adjusted Per Share Value based on latest NOSH - 131,622
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.29 72.51 70.32 67.79 63.71 58.26 57.01 19.28%
EPS 7.84 7.53 6.93 7.35 7.34 6.34 7.01 7.73%
DPS 2.80 4.41 5.20 5.20 3.60 2.00 1.00 98.53%
NAPS 0.34 0.3111 0.3139 0.2961 0.2861 0.2001 0.27 16.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.48 0.47 0.49 0.48 0.57 0.66 -
P/RPS 0.16 0.13 0.13 0.14 0.15 0.20 0.23 -21.47%
P/EPS 1.53 1.28 1.36 1.33 1.31 1.80 1.88 -12.82%
EY 65.31 78.14 73.74 75.01 76.42 55.59 53.08 14.80%
DY 23.33 45.83 55.32 53.06 37.50 17.54 7.55 112.00%
P/NAPS 0.35 0.31 0.30 0.33 0.34 0.57 0.49 -20.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 29/05/08 -
Price 0.61 0.54 0.59 0.50 0.40 0.50 0.63 -
P/RPS 0.16 0.15 0.17 0.15 0.13 0.17 0.22 -19.11%
P/EPS 1.56 1.44 1.70 1.36 1.09 1.58 1.80 -9.09%
EY 64.24 69.46 58.74 73.51 91.71 63.38 55.61 10.08%
DY 22.95 40.74 44.07 52.00 45.00 20.00 7.91 103.29%
P/NAPS 0.36 0.35 0.38 0.34 0.28 0.50 0.47 -16.27%

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