[PADINI] YoY Cumulative 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- 33.52%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 556,574 426,415 408,560 378,141 298,835 240,913 226,316 16.16%
PBT 107,536 79,269 67,463 61,038 54,351 34,573 35,144 20.46%
Tax -27,752 -22,050 -18,530 -17,138 -14,284 -9,205 -10,464 17.63%
NP 79,784 57,219 48,933 43,900 40,067 25,368 24,680 21.57%
-
NP to SH 79,784 57,219 48,933 43,900 40,032 25,340 24,641 21.60%
-
Tax Rate 25.81% 27.82% 27.47% 28.08% 26.28% 26.62% 29.77% -
Total Cost 476,790 369,196 359,627 334,241 258,768 215,545 201,636 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 26,316 13,153 9,868 10,527 6,573 9,676 6,257 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 23.78% 20.71% 20.21% 21.25% 22.56% 19.64% 20.73% -
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 84.60 64.84 310.51 287.35 227.31 373.44 361.69 -21.48%
EPS 12.13 8.70 37.19 33.36 30.45 19.64 39.38 -17.80%
DPS 4.00 2.00 7.50 8.00 5.00 15.00 10.00 -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 56.36 43.18 41.37 38.29 30.26 24.39 22.92 16.16%
EPS 8.08 5.79 4.95 4.45 4.05 2.57 2.50 21.57%
DPS 2.66 1.33 1.00 1.07 0.67 0.98 0.63 27.10%
NAPS 0.3397 0.2797 0.2451 0.2092 0.1797 0.1306 0.1204 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 1.71 1.63 0.24 0.16 0.29 0.03 0.00 -
P/EPS 11.96 12.18 2.04 1.41 2.17 0.25 0.00 -
EY 8.36 8.21 48.93 70.98 46.14 392.80 0.00 -
DY 2.76 1.89 9.87 17.02 7.58 150.00 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 2.13 1.67 0.23 0.21 0.28 0.02 0.00 -
P/EPS 14.84 12.41 1.94 1.77 2.07 0.20 0.00 -
EY 6.74 8.06 51.65 56.54 48.33 491.00 0.00 -
DY 2.22 1.85 10.42 13.56 7.94 187.50 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