[PADINI] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -10.99%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 742,098 568,553 544,746 504,188 398,446 321,217 301,754 16.16%
PBT 143,381 105,692 89,950 81,384 72,468 46,097 46,858 20.46%
Tax -37,002 -29,400 -24,706 -22,850 -19,045 -12,273 -13,952 17.63%
NP 106,378 76,292 65,244 58,533 53,422 33,824 32,906 21.57%
-
NP to SH 106,378 76,292 65,244 58,533 53,376 33,786 32,854 21.60%
-
Tax Rate 25.81% 27.82% 27.47% 28.08% 26.28% 26.62% 29.78% -
Total Cost 635,720 492,261 479,502 445,654 345,024 287,393 268,848 15.40%
-
Net Worth 335,533 276,229 242,099 206,603 177,481 129,022 118,887 18.85%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 35,088 17,538 13,157 14,036 8,764 12,902 8,342 27.02%
Div Payout % 32.98% 22.99% 20.17% 23.98% 16.42% 38.19% 25.39% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 335,533 276,229 242,099 206,603 177,481 129,022 118,887 18.85%
NOSH 657,909 657,689 131,575 131,594 131,467 64,511 62,572 47.95%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.33% 13.42% 11.98% 11.61% 13.41% 10.53% 10.91% -
ROE 31.70% 27.62% 26.95% 28.33% 30.07% 26.19% 27.64% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 112.80 86.45 414.02 383.14 303.08 497.92 482.25 -21.48%
EPS 16.17 11.60 49.59 44.48 40.60 26.19 52.51 -17.80%
DPS 5.33 2.67 10.00 10.67 6.67 20.00 13.33 -14.15%
NAPS 0.51 0.42 1.84 1.57 1.35 2.00 1.90 -19.66%
Adjusted Per Share Value based on latest NOSH - 131,527
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 112.80 86.42 82.80 76.63 60.56 48.82 45.87 16.16%
EPS 16.17 11.60 9.92 8.90 8.11 5.14 4.99 21.62%
DPS 5.33 2.67 2.00 2.13 1.33 1.96 1.27 26.97%
NAPS 0.51 0.4199 0.368 0.314 0.2698 0.1961 0.1807 18.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 1.45 1.06 0.76 0.47 0.66 0.10 0.00 -
P/RPS 1.29 1.23 0.18 0.12 0.22 0.02 0.00 -
P/EPS 8.97 9.14 1.53 1.06 1.63 0.19 0.00 -
EY 11.15 10.94 65.25 94.64 61.52 523.73 0.00 -
DY 3.68 2.52 13.16 22.70 10.10 200.00 0.00 -
P/NAPS 2.84 2.52 0.41 0.30 0.49 0.05 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 27/05/10 28/05/09 29/05/08 30/05/07 30/05/06 -
Price 1.80 1.08 0.72 0.59 0.63 0.08 0.00 -
P/RPS 1.60 1.25 0.17 0.15 0.21 0.02 0.00 -
P/EPS 11.13 9.31 1.45 1.33 1.55 0.15 0.00 -
EY 8.98 10.74 68.87 75.39 64.44 654.67 0.00 -
DY 2.96 2.47 13.89 18.08 10.58 250.00 0.00 -
P/NAPS 3.53 2.57 0.39 0.38 0.47 0.04 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