[PADINI] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 3.02%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 556,910 546,564 522,949 544,746 538,254 562,928 477,059 10.83%
PBT 91,830 102,604 86,280 89,950 87,286 108,124 67,610 22.57%
Tax -26,164 -29,208 -25,306 -24,706 -23,952 -27,536 -18,077 27.86%
NP 65,666 73,396 60,974 65,244 63,334 80,588 49,533 20.61%
-
NP to SH 65,666 73,396 60,974 65,244 63,334 80,588 49,533 20.61%
-
Tax Rate 28.49% 28.47% 29.33% 27.47% 27.44% 25.47% 26.74% -
Total Cost 491,244 473,168 461,975 479,502 474,920 482,340 427,526 9.67%
-
Net Worth 265,822 252,545 47,370 242,099 224,971 223,709 203,945 19.26%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 5,921 13,157 19,734 - 18,420 -
Div Payout % - - 9.71% 20.17% 31.16% - 37.19% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 265,822 252,545 47,370 242,099 224,971 223,709 203,945 19.26%
NOSH 131,595 131,534 131,585 131,575 131,562 131,593 131,577 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.79% 13.43% 11.66% 11.98% 11.77% 14.32% 10.38% -
ROE 24.70% 29.06% 128.72% 26.95% 28.15% 36.02% 24.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 423.20 415.53 397.42 414.02 409.13 427.78 362.57 10.82%
EPS 49.90 55.80 9.27 49.59 48.14 61.24 37.64 20.61%
DPS 0.00 0.00 4.50 10.00 15.00 0.00 14.00 -
NAPS 2.02 1.92 0.36 1.84 1.71 1.70 1.55 19.25%
Adjusted Per Share Value based on latest NOSH - 131,600
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 84.65 83.08 79.49 82.80 81.81 85.56 72.51 10.84%
EPS 9.98 11.16 9.27 9.92 9.63 12.25 7.53 20.59%
DPS 0.00 0.00 0.90 2.00 3.00 0.00 2.80 -
NAPS 0.404 0.3839 0.072 0.368 0.3419 0.34 0.31 19.25%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.09 0.91 0.76 0.76 0.75 0.60 0.48 -
P/RPS 0.26 0.22 0.19 0.18 0.18 0.14 0.13 58.53%
P/EPS 2.18 1.63 1.64 1.53 1.56 0.98 1.28 42.47%
EY 45.78 61.32 60.97 65.25 64.19 102.07 78.43 -30.08%
DY 0.00 0.00 5.92 13.16 20.00 0.00 29.17 -
P/NAPS 0.54 0.47 2.11 0.41 0.44 0.35 0.31 44.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 1.07 1.00 0.82 0.72 0.85 0.61 0.54 -
P/RPS 0.25 0.24 0.21 0.17 0.21 0.14 0.15 40.44%
P/EPS 2.14 1.79 1.77 1.45 1.77 1.00 1.43 30.73%
EY 46.64 55.80 56.51 68.87 56.64 100.39 69.71 -23.44%
DY 0.00 0.00 5.49 13.89 17.65 0.00 25.93 -
P/NAPS 0.53 0.52 2.28 0.39 0.50 0.36 0.35 31.76%

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