[PADINI] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 12.83%
YoY- 18.74%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 726,112 558,561 522,949 477,059 383,306 317,173 286,102 16.77%
PBT 129,689 104,632 86,280 67,610 57,658 44,061 39,696 21.79%
Tax -34,408 -29,337 -25,306 -18,077 -15,908 -12,619 -11,915 19.31%
NP 95,281 75,295 60,974 49,533 41,750 31,442 27,781 22.78%
-
NP to SH 95,281 75,295 60,974 49,533 41,715 31,403 27,732 22.81%
-
Tax Rate 26.53% 28.04% 29.33% 26.74% 27.59% 28.64% 30.02% -
Total Cost 630,831 483,266 461,975 427,526 341,556 285,731 258,321 16.02%
-
Net Worth 342,074 283,014 47,370 203,945 169,847 71,464 117,596 19.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 39,470 26,326 5,921 18,420 19,749 16,390 12,577 20.97%
Div Payout % 41.43% 34.97% 9.71% 37.19% 47.34% 52.20% 45.35% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 342,074 283,014 47,370 203,945 169,847 71,464 117,596 19.45%
NOSH 657,836 658,173 131,585 131,577 131,664 65,590 62,886 47.83%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.12% 13.48% 11.66% 10.38% 10.89% 9.91% 9.71% -
ROE 27.85% 26.60% 128.72% 24.29% 24.56% 43.94% 23.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 110.38 84.87 397.42 362.57 291.12 483.76 454.95 -21.00%
EPS 14.48 11.44 9.27 37.64 31.71 24.24 44.10 -16.92%
DPS 6.00 4.00 4.50 14.00 15.00 25.00 20.00 -18.16%
NAPS 0.52 0.43 0.36 1.55 1.29 1.09 1.87 -19.19%
Adjusted Per Share Value based on latest NOSH - 132,060
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.52 56.56 52.95 48.30 38.81 32.12 28.97 16.77%
EPS 9.65 7.62 6.17 5.02 4.22 3.18 2.81 22.80%
DPS 4.00 2.67 0.60 1.87 2.00 1.66 1.27 21.05%
NAPS 0.3464 0.2866 0.048 0.2065 0.172 0.0724 0.1191 19.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.84 1.06 0.76 0.48 0.57 0.09 0.00 -
P/RPS 1.67 1.25 0.19 0.13 0.20 0.02 0.00 -
P/EPS 12.70 9.27 1.64 1.28 1.80 0.19 0.00 -
EY 7.87 10.79 60.97 78.43 55.58 532.19 0.00 -
DY 3.26 3.77 5.92 29.17 26.32 277.78 0.00 -
P/NAPS 3.54 2.47 2.11 0.31 0.44 0.08 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 29/08/06 -
Price 2.33 0.89 0.82 0.54 0.50 0.48 0.00 -
P/RPS 2.11 1.05 0.21 0.15 0.17 0.10 0.00 -
P/EPS 16.09 7.78 1.77 1.43 1.58 1.00 0.00 -
EY 6.22 12.85 56.51 69.71 63.37 99.79 0.00 -
DY 2.58 4.49 5.49 25.93 30.00 52.08 0.00 -
P/NAPS 4.48 2.07 2.28 0.35 0.39 0.44 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