[PADINI] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -59.33%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 201,056 178,115 136,641 140,732 129,024 93,189 71,933 18.66%
PBT 34,480 36,740 25,651 27,031 24,705 15,427 5,573 35.45%
Tax -9,168 -9,794 -7,302 -6,884 -6,594 -3,872 -1,845 30.59%
NP 25,312 26,946 18,349 20,147 18,111 11,555 3,728 37.56%
-
NP to SH 25,312 26,946 18,349 20,147 18,111 11,544 3,722 37.60%
-
Tax Rate 26.59% 26.66% 28.47% 25.47% 26.69% 25.10% 33.11% -
Total Cost 175,744 151,169 118,292 120,585 110,913 81,634 68,205 17.07%
-
Net Worth 348,939 308,893 252,545 223,709 188,217 155,147 123,430 18.89%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,167 - - - 10,529 - - -
Div Payout % 52.02% - - - 58.14% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 348,939 308,893 252,545 223,709 188,217 155,147 123,430 18.89%
NOSH 658,376 657,219 131,534 131,593 131,620 131,480 63,623 47.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.59% 15.13% 13.43% 14.32% 14.04% 12.40% 5.18% -
ROE 7.25% 8.72% 7.27% 9.01% 9.62% 7.44% 3.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.54 27.10 103.88 106.94 98.03 70.88 113.06 -19.58%
EPS 3.85 4.10 13.95 15.31 13.76 8.78 5.85 -6.72%
DPS 2.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.53 0.47 1.92 1.70 1.43 1.18 1.94 -19.43%
Adjusted Per Share Value based on latest NOSH - 131,593
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.56 27.07 20.77 21.39 19.61 14.16 10.93 18.67%
EPS 3.85 4.10 2.79 3.06 2.75 1.75 0.57 37.44%
DPS 2.00 0.00 0.00 0.00 1.60 0.00 0.00 -
NAPS 0.5304 0.4695 0.3839 0.34 0.2861 0.2358 0.1876 18.89%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.10 0.87 0.91 0.60 0.48 0.53 0.08 -
P/RPS 6.88 3.21 0.88 0.56 0.49 0.75 0.07 114.67%
P/EPS 54.62 21.22 6.52 3.92 3.49 6.04 1.37 84.72%
EY 1.83 4.71 15.33 25.52 28.67 16.57 73.13 -45.88%
DY 0.95 0.00 0.00 0.00 16.67 0.00 0.00 -
P/NAPS 3.96 1.85 0.47 0.35 0.34 0.45 0.04 114.93%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 25/11/09 26/11/08 29/11/07 29/11/06 -
Price 1.82 1.05 1.00 0.61 0.40 0.56 0.08 -
P/RPS 5.96 3.87 0.96 0.57 0.41 0.79 0.07 109.60%
P/EPS 47.34 25.61 7.17 3.98 2.91 6.38 1.37 80.37%
EY 2.11 3.90 13.95 25.10 34.40 15.68 73.13 -44.58%
DY 1.10 0.00 0.00 0.00 20.00 0.00 0.00 -
P/NAPS 3.43 2.23 0.52 0.36 0.28 0.47 0.04 109.85%

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