[PADINI] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 4.2%
YoY- 32.84%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 558,561 522,949 477,059 383,306 317,173 286,102 244,111 14.78%
PBT 104,632 86,280 67,610 57,658 44,061 39,696 26,585 25.63%
Tax -29,337 -25,306 -18,077 -15,908 -12,619 -11,915 -7,625 25.16%
NP 75,295 60,974 49,533 41,750 31,442 27,781 18,960 25.82%
-
NP to SH 75,295 60,974 49,533 41,715 31,403 27,732 18,872 25.92%
-
Tax Rate 28.04% 29.33% 26.74% 27.59% 28.64% 30.02% 28.68% -
Total Cost 483,266 461,975 427,526 341,556 285,731 258,321 225,151 13.56%
-
Net Worth 283,014 47,370 203,945 169,847 71,464 117,596 100,634 18.79%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 26,326 5,921 18,420 19,749 16,390 12,577 9,317 18.89%
Div Payout % 34.97% 9.71% 37.19% 47.34% 52.20% 45.35% 49.37% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 283,014 47,370 203,945 169,847 71,464 117,596 100,634 18.79%
NOSH 658,173 131,585 131,577 131,664 65,590 62,886 62,119 48.17%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.48% 11.66% 10.38% 10.89% 9.91% 9.71% 7.77% -
ROE 26.60% 128.72% 24.29% 24.56% 43.94% 23.58% 18.75% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.87 397.42 362.57 291.12 483.76 454.95 392.97 -22.53%
EPS 11.44 9.27 37.64 31.71 24.24 44.10 30.38 -15.01%
DPS 4.00 4.50 14.00 15.00 25.00 20.00 15.00 -19.76%
NAPS 0.43 0.36 1.55 1.29 1.09 1.87 1.62 -19.82%
Adjusted Per Share Value based on latest NOSH - 131,641
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.56 52.95 48.30 38.81 32.12 28.97 24.72 14.78%
EPS 7.62 6.17 5.02 4.22 3.18 2.81 1.91 25.92%
DPS 2.67 0.60 1.87 2.00 1.66 1.27 0.94 18.99%
NAPS 0.2866 0.048 0.2065 0.172 0.0724 0.1191 0.1019 18.79%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 1.06 0.76 0.48 0.57 0.09 0.00 0.00 -
P/RPS 1.25 0.19 0.13 0.20 0.02 0.00 0.00 -
P/EPS 9.27 1.64 1.28 1.80 0.19 0.00 0.00 -
EY 10.79 60.97 78.43 55.58 532.19 0.00 0.00 -
DY 3.77 5.92 29.17 26.32 277.78 0.00 0.00 -
P/NAPS 2.47 2.11 0.31 0.44 0.08 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 29/08/06 25/08/05 -
Price 0.89 0.82 0.54 0.50 0.48 0.00 0.00 -
P/RPS 1.05 0.21 0.15 0.17 0.10 0.00 0.00 -
P/EPS 7.78 1.77 1.43 1.58 1.00 0.00 0.00 -
EY 12.85 56.51 69.71 63.37 99.79 0.00 0.00 -
DY 4.49 5.49 25.93 30.00 52.08 0.00 0.00 -
P/NAPS 2.07 2.28 0.35 0.39 0.44 0.00 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