[PADINI] YoY Annualized Quarter 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- -9.23%
YoY- 25.41%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 761,136 556,910 538,254 517,006 391,616 312,198 307,560 16.29%
PBT 151,216 91,830 87,286 91,172 70,752 42,592 51,612 19.61%
Tax -40,222 -26,164 -23,952 -25,414 -18,270 -11,902 -15,026 17.82%
NP 110,994 65,666 63,334 65,758 52,482 30,690 36,586 20.30%
-
NP to SH 110,994 65,666 63,334 65,758 52,434 30,654 36,528 20.33%
-
Tax Rate 26.60% 28.49% 27.44% 27.87% 25.82% 27.94% 29.11% -
Total Cost 650,142 491,244 474,920 451,248 339,134 281,508 270,974 15.69%
-
Net Worth 328,954 265,822 224,971 194,721 169,608 131,650 117,004 18.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 26,316 - 19,734 21,050 13,147 12,906 12,513 13.18%
Div Payout % 23.71% - 31.16% 32.01% 25.08% 42.11% 34.26% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 328,954 265,822 224,971 194,721 169,608 131,650 117,004 18.79%
NOSH 657,909 131,595 131,562 131,568 131,479 64,534 62,569 47.98%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.58% 11.79% 11.77% 12.72% 13.40% 9.83% 11.90% -
ROE 33.74% 24.70% 28.15% 33.77% 30.91% 23.28% 31.22% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 115.69 423.20 409.13 392.96 297.85 483.77 491.55 -21.41%
EPS 16.88 49.90 48.14 49.98 39.88 47.50 58.38 -18.67%
DPS 4.00 0.00 15.00 16.00 10.00 20.00 20.00 -23.51%
NAPS 0.50 2.02 1.71 1.48 1.29 2.04 1.87 -19.72%
Adjusted Per Share Value based on latest NOSH - 131,622
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 77.07 56.39 54.50 52.35 39.65 31.61 31.14 16.29%
EPS 11.24 6.65 6.41 6.66 5.31 3.10 3.70 20.33%
DPS 2.66 0.00 2.00 2.13 1.33 1.31 1.27 13.10%
NAPS 0.3331 0.2692 0.2278 0.1972 0.1717 0.1333 0.1185 18.78%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - -
Price 1.09 1.09 0.75 0.49 0.67 0.09 0.00 -
P/RPS 0.94 0.26 0.18 0.12 0.22 0.02 0.00 -
P/EPS 6.46 2.18 1.56 0.98 1.68 0.19 0.00 -
EY 15.48 45.78 64.19 102.00 59.52 527.78 0.00 -
DY 3.67 0.00 20.00 32.65 14.93 222.22 0.00 -
P/NAPS 2.18 0.54 0.44 0.33 0.52 0.04 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 -
Price 1.33 1.07 0.85 0.50 0.70 0.11 0.00 -
P/RPS 1.15 0.25 0.21 0.13 0.24 0.02 0.00 -
P/EPS 7.88 2.14 1.77 1.00 1.76 0.23 0.00 -
EY 12.68 46.64 56.64 99.96 56.97 431.82 0.00 -
DY 3.01 0.00 17.65 32.00 14.29 181.82 0.00 -
P/NAPS 2.66 0.53 0.50 0.34 0.54 0.05 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