[PADINI] YoY TTM 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- -5.77%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 688,720 540,804 507,478 462,612 375,095 300,699 282,360 16.00%
PBT 132,899 98,086 74,035 64,344 63,610 39,323 39,035 22.63%
Tax -35,039 -28,826 -19,469 -18,759 -17,469 -10,890 -11,952 19.61%
NP 97,860 69,260 54,566 45,585 46,141 28,433 27,083 23.85%
-
NP to SH 97,860 69,260 54,566 45,584 46,096 28,394 27,037 23.88%
-
Tax Rate 26.37% 29.39% 26.30% 29.15% 27.46% 27.69% 30.62% -
Total Cost 590,860 471,544 452,912 417,027 328,954 272,266 255,277 14.99%
-
Net Worth 335,533 276,067 131,600 206,498 177,621 130,718 119,726 18.71%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 39,462 17,095 7,923 34,223 6,556 12,844 12,480 21.12%
Div Payout % 40.33% 24.68% 14.52% 75.08% 14.22% 45.24% 46.16% -
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 335,533 276,067 131,600 206,498 177,621 130,718 119,726 18.71%
NOSH 657,909 657,304 131,600 131,527 131,571 65,359 63,013 47.78%
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 14.21% 12.81% 10.75% 9.85% 12.30% 9.46% 9.59% -
ROE 29.17% 25.09% 41.46% 22.07% 25.95% 21.72% 22.58% -
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 104.68 82.28 385.62 351.72 285.09 460.07 448.09 -21.50%
EPS 14.87 10.54 41.46 34.66 35.03 43.44 42.91 -16.17%
DPS 6.00 2.60 6.00 26.00 4.98 19.65 20.00 -18.16%
NAPS 0.51 0.42 1.00 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 69.74 54.76 51.38 46.84 37.98 30.45 28.59 16.00%
EPS 9.91 7.01 5.53 4.62 4.67 2.88 2.74 23.87%
DPS 4.00 1.73 0.80 3.47 0.66 1.30 1.26 21.21%
NAPS 0.3397 0.2795 0.1333 0.2091 0.1799 0.1324 0.1212 18.72%
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 1.39 1.29 0.20 0.13 0.23 0.02 0.00 -
P/EPS 9.75 10.06 1.83 1.36 1.88 0.23 0.00 -
EY 10.26 9.94 54.56 73.74 53.08 434.43 0.00 -
DY 4.14 2.45 7.89 55.32 7.55 196.52 0.00 -
P/NAPS 2.84 2.52 0.76 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 1.72 1.31 0.19 0.17 0.22 0.02 0.00 -
P/EPS 12.10 10.25 1.74 1.70 1.80 0.18 0.00 -
EY 8.26 9.76 57.59 58.74 55.61 543.04 0.00 -
DY 3.33 2.41 8.33 44.07 7.91 245.65 0.00 -
P/NAPS 3.53 2.57 0.72 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