[PADINI] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -21.41%
YoY- -3.69%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 817,476 761,136 556,910 538,254 517,006 391,616 312,198 17.38%
PBT 123,292 151,216 91,830 87,286 91,172 70,752 42,592 19.36%
Tax -34,396 -40,222 -26,164 -23,952 -25,414 -18,270 -11,902 19.32%
NP 88,896 110,994 65,666 63,334 65,758 52,482 30,690 19.37%
-
NP to SH 88,896 110,994 65,666 63,334 65,758 52,434 30,654 19.39%
-
Tax Rate 27.90% 26.60% 28.49% 27.44% 27.87% 25.82% 27.94% -
Total Cost 728,580 650,142 491,244 474,920 451,248 339,134 281,508 17.15%
-
Net Worth 355,103 328,954 265,822 224,971 194,721 169,608 131,650 17.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 52,607 26,316 - 19,734 21,050 13,147 12,906 26.36%
Div Payout % 59.18% 23.71% - 31.16% 32.01% 25.08% 42.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 355,103 328,954 265,822 224,971 194,721 169,608 131,650 17.96%
NOSH 657,598 657,909 131,595 131,562 131,568 131,479 64,534 47.18%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.87% 14.58% 11.79% 11.77% 12.72% 13.40% 9.83% -
ROE 25.03% 33.74% 24.70% 28.15% 33.77% 30.91% 23.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 124.31 115.69 423.20 409.13 392.96 297.85 483.77 -20.24%
EPS 13.30 16.88 49.90 48.14 49.98 39.88 47.50 -19.10%
DPS 8.00 4.00 0.00 15.00 16.00 10.00 20.00 -14.15%
NAPS 0.54 0.50 2.02 1.71 1.48 1.29 2.04 -19.85%
Adjusted Per Share Value based on latest NOSH - 131,657
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 124.25 115.69 84.65 81.81 78.58 59.52 47.45 17.38%
EPS 13.51 16.87 9.98 9.63 9.99 7.97 4.66 19.39%
DPS 8.00 4.00 0.00 3.00 3.20 2.00 1.96 26.39%
NAPS 0.5397 0.50 0.404 0.3419 0.296 0.2578 0.2001 17.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.09 1.09 0.75 0.49 0.67 0.09 -
P/RPS 1.49 0.94 0.26 0.18 0.12 0.22 0.02 104.99%
P/EPS 13.69 6.46 2.18 1.56 0.98 1.68 0.19 103.85%
EY 7.31 15.48 45.78 64.19 102.00 59.52 527.78 -50.96%
DY 4.32 3.67 0.00 20.00 32.65 14.93 222.22 -48.11%
P/NAPS 3.43 2.18 0.54 0.44 0.33 0.52 0.04 109.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.81 1.33 1.07 0.85 0.50 0.70 0.11 -
P/RPS 1.46 1.15 0.25 0.21 0.13 0.24 0.02 104.30%
P/EPS 13.39 7.88 2.14 1.77 1.00 1.76 0.23 96.74%
EY 7.47 12.68 46.64 56.64 99.96 56.97 431.82 -49.11%
DY 4.42 3.01 0.00 17.65 32.00 14.29 181.82 -46.14%
P/NAPS 3.35 2.66 0.53 0.50 0.34 0.54 0.05 101.40%

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