[PADINI] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 20.37%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 558,561 568,553 556,910 546,564 522,949 544,746 538,254 2.50%
PBT 104,632 105,692 91,830 102,604 86,280 89,950 87,286 12.88%
Tax -29,337 -29,400 -26,164 -29,208 -25,306 -24,706 -23,952 14.51%
NP 75,295 76,292 65,666 73,396 60,974 65,244 63,334 12.25%
-
NP to SH 75,295 76,292 65,666 73,396 60,974 65,244 63,334 12.25%
-
Tax Rate 28.04% 27.82% 28.49% 28.47% 29.33% 27.47% 27.44% -
Total Cost 483,266 492,261 491,244 473,168 461,975 479,502 474,920 1.17%
-
Net Worth 283,014 276,229 265,822 252,545 47,370 242,099 224,971 16.58%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 26,326 17,538 - - 5,921 13,157 19,734 21.24%
Div Payout % 34.97% 22.99% - - 9.71% 20.17% 31.16% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 283,014 276,229 265,822 252,545 47,370 242,099 224,971 16.58%
NOSH 658,173 657,689 131,595 131,534 131,585 131,575 131,562 193.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.48% 13.42% 11.79% 13.43% 11.66% 11.98% 11.77% -
ROE 26.60% 27.62% 24.70% 29.06% 128.72% 26.95% 28.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.87 86.45 423.20 415.53 397.42 414.02 409.13 -65.05%
EPS 11.44 11.60 49.90 55.80 9.27 49.59 48.14 -61.73%
DPS 4.00 2.67 0.00 0.00 4.50 10.00 15.00 -58.67%
NAPS 0.43 0.42 2.02 1.92 0.36 1.84 1.71 -60.26%
Adjusted Per Share Value based on latest NOSH - 131,534
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.90 86.42 84.65 83.08 79.49 82.80 81.81 2.50%
EPS 11.44 11.60 9.98 11.16 9.27 9.92 9.63 12.20%
DPS 4.00 2.67 0.00 0.00 0.90 2.00 3.00 21.20%
NAPS 0.4302 0.4199 0.404 0.3839 0.072 0.368 0.3419 16.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.06 1.09 0.91 0.76 0.76 0.75 -
P/RPS 1.25 1.23 0.26 0.22 0.19 0.18 0.18 265.28%
P/EPS 9.27 9.14 2.18 1.63 1.64 1.53 1.56 229.14%
EY 10.79 10.94 45.78 61.32 60.97 65.25 64.19 -69.64%
DY 3.77 2.52 0.00 0.00 5.92 13.16 20.00 -67.22%
P/NAPS 2.47 2.52 0.54 0.47 2.11 0.41 0.44 216.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.89 1.08 1.07 1.00 0.82 0.72 0.85 -
P/RPS 1.05 1.25 0.25 0.24 0.21 0.17 0.21 193.26%
P/EPS 7.78 9.31 2.14 1.79 1.77 1.45 1.77 169.05%
EY 12.85 10.74 46.64 55.80 56.51 68.87 56.64 -62.90%
DY 4.49 2.47 0.00 0.00 5.49 13.89 17.65 -59.95%
P/NAPS 2.07 2.57 0.53 0.52 2.28 0.39 0.50 158.50%

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