[PADINI] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -42.82%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 207,682 202,453 141,814 128,395 129,479 102,619 84,166 16.22%
PBT 27,166 38,868 20,264 16,612 20,881 19,949 15,724 9.53%
Tax -8,030 -10,317 -5,780 -5,092 -6,113 -5,263 -4,106 11.81%
NP 19,136 28,551 14,484 11,520 14,768 14,686 11,618 8.66%
-
NP to SH 19,136 28,551 14,484 11,520 14,768 14,673 11,605 8.68%
-
Tax Rate 29.56% 26.54% 28.52% 30.65% 29.28% 26.38% 26.11% -
Total Cost 188,546 173,902 127,330 116,875 114,711 87,933 72,548 17.23%
-
Net Worth 355,757 328,954 265,737 225,133 194,800 169,759 131,669 17.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,176 13,158 - 9,874 10,529 6,579 6,454 12.61%
Div Payout % 68.86% 46.09% - 85.71% 71.30% 44.84% 55.62% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 355,757 328,954 265,737 225,133 194,800 169,759 131,669 17.99%
NOSH 658,809 657,909 131,553 131,657 131,622 131,596 64,543 47.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.21% 14.10% 10.21% 8.97% 11.41% 14.31% 13.80% -
ROE 5.38% 8.68% 5.45% 5.12% 7.58% 8.64% 8.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.52 30.77 107.80 97.52 98.37 77.98 130.40 -21.05%
EPS 2.91 4.34 11.01 8.75 11.22 11.15 17.98 -26.15%
DPS 2.00 2.00 0.00 7.50 8.00 5.00 10.00 -23.50%
NAPS 0.54 0.50 2.02 1.71 1.48 1.29 2.04 -19.85%
Adjusted Per Share Value based on latest NOSH - 131,657
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.57 30.77 21.56 19.52 19.68 15.60 12.79 16.23%
EPS 2.91 4.34 2.20 1.75 2.24 2.23 1.76 8.73%
DPS 2.00 2.00 0.00 1.50 1.60 1.00 0.98 12.61%
NAPS 0.5407 0.50 0.4039 0.3422 0.2961 0.258 0.2001 18.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.85 1.09 1.09 0.75 0.49 0.67 0.09 -
P/RPS 5.87 3.54 1.01 0.77 0.50 0.86 0.07 109.07%
P/EPS 63.69 25.12 9.90 8.57 4.37 6.01 0.50 124.14%
EY 1.57 3.98 10.10 11.67 22.90 16.64 199.78 -55.37%
DY 1.08 1.83 0.00 10.00 16.33 7.46 111.11 -53.77%
P/NAPS 3.43 2.18 0.54 0.44 0.33 0.52 0.04 109.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.81 1.33 1.07 0.85 0.50 0.70 0.11 -
P/RPS 5.74 4.32 0.99 0.87 0.51 0.90 0.08 103.71%
P/EPS 62.31 30.65 9.72 9.71 4.46 6.28 0.61 116.05%
EY 1.60 3.26 10.29 10.29 22.44 15.93 163.45 -53.71%
DY 1.10 1.50 0.00 8.82 16.00 7.14 90.91 -52.05%
P/NAPS 3.35 2.66 0.53 0.50 0.34 0.54 0.05 101.40%

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