[PADINI] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -12.2%
YoY- -19.91%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 868,880 789,765 816,970 817,476 804,224 726,112 742,098 11.07%
PBT 155,848 117,605 126,506 123,292 137,920 129,689 143,381 5.71%
Tax -44,900 -32,252 -34,522 -34,396 -36,672 -34,408 -37,002 13.75%
NP 110,948 85,353 91,984 88,896 101,248 95,281 106,378 2.84%
-
NP to SH 110,948 85,353 91,984 88,896 101,248 95,281 106,378 2.84%
-
Tax Rate 28.81% 27.42% 27.29% 27.90% 26.59% 26.53% 25.81% -
Total Cost 757,932 704,412 724,986 728,580 702,976 630,831 635,720 12.42%
-
Net Worth 381,587 375,008 368,505 355,103 348,939 342,074 335,533 8.94%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 65,790 52,632 52,643 52,607 52,670 39,470 35,088 51.99%
Div Payout % 59.30% 61.66% 57.23% 59.18% 52.02% 41.43% 32.98% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 381,587 375,008 368,505 355,103 348,939 342,074 335,533 8.94%
NOSH 657,909 657,909 658,045 657,598 658,376 657,836 657,909 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.77% 10.81% 11.26% 10.87% 12.59% 13.12% 14.33% -
ROE 29.08% 22.76% 24.96% 25.03% 29.02% 27.85% 31.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 132.07 120.04 124.15 124.31 122.15 110.38 112.80 11.07%
EPS 16.88 12.97 13.99 13.30 15.40 14.48 16.17 2.90%
DPS 10.00 8.00 8.00 8.00 8.00 6.00 5.33 52.06%
NAPS 0.58 0.57 0.56 0.54 0.53 0.52 0.51 8.94%
Adjusted Per Share Value based on latest NOSH - 658,809
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 87.98 79.97 82.72 82.77 81.43 73.52 75.14 11.07%
EPS 11.23 8.64 9.31 9.00 10.25 9.65 10.77 2.82%
DPS 6.66 5.33 5.33 5.33 5.33 4.00 3.55 52.05%
NAPS 0.3864 0.3797 0.3731 0.3596 0.3533 0.3464 0.3397 8.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.76 1.89 1.92 1.85 2.10 1.84 1.45 -
P/RPS 1.33 1.57 1.55 1.49 1.72 1.67 1.29 2.05%
P/EPS 10.44 14.57 13.74 13.69 13.66 12.70 8.97 10.63%
EY 9.58 6.86 7.28 7.31 7.32 7.87 11.15 -9.61%
DY 5.68 4.23 4.17 4.32 3.81 3.26 3.68 33.52%
P/NAPS 3.03 3.32 3.43 3.43 3.96 3.54 2.84 4.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.65 1.66 2.08 1.81 1.82 2.33 1.80 -
P/RPS 1.25 1.38 1.68 1.46 1.49 2.11 1.60 -15.16%
P/EPS 9.78 12.80 14.88 13.39 11.83 16.09 11.13 -8.25%
EY 10.22 7.82 6.72 7.47 8.45 6.22 8.98 8.99%
DY 6.06 4.82 3.85 4.42 4.40 2.58 2.96 61.16%
P/NAPS 2.84 2.91 3.71 3.35 3.43 4.48 3.53 -13.48%

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