[PADINI] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 16.18%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 761,136 712,460 558,561 568,553 556,910 546,564 522,949 28.34%
PBT 151,216 146,960 104,632 105,692 91,830 102,604 86,280 45.21%
Tax -40,222 -39,176 -29,337 -29,400 -26,164 -29,208 -25,306 36.07%
NP 110,994 107,784 75,295 76,292 65,666 73,396 60,974 48.92%
-
NP to SH 110,994 107,784 75,295 76,292 65,666 73,396 60,974 48.92%
-
Tax Rate 26.60% 26.66% 28.04% 27.82% 28.49% 28.47% 29.33% -
Total Cost 650,142 604,676 483,266 492,261 491,244 473,168 461,975 25.50%
-
Net Worth 328,954 308,893 283,014 276,229 265,822 252,545 47,370 262.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 26,316 - 26,326 17,538 - - 5,921 169.58%
Div Payout % 23.71% - 34.97% 22.99% - - 9.71% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 328,954 308,893 283,014 276,229 265,822 252,545 47,370 262.70%
NOSH 657,909 657,219 658,173 657,689 131,595 131,534 131,585 191.54%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.58% 15.13% 13.48% 13.42% 11.79% 13.43% 11.66% -
ROE 33.74% 34.89% 26.60% 27.62% 24.70% 29.06% 128.72% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 115.69 108.41 84.87 86.45 423.20 415.53 397.42 -55.97%
EPS 16.88 16.40 11.44 11.60 49.90 55.80 9.27 48.95%
DPS 4.00 0.00 4.00 2.67 0.00 0.00 4.50 -7.53%
NAPS 0.50 0.47 0.43 0.42 2.02 1.92 0.36 24.40%
Adjusted Per Share Value based on latest NOSH - 657,304
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 115.69 108.29 84.90 86.42 84.65 83.08 79.49 28.33%
EPS 16.87 16.38 11.44 11.60 9.98 11.16 9.27 48.89%
DPS 4.00 0.00 4.00 2.67 0.00 0.00 0.90 169.58%
NAPS 0.50 0.4695 0.4302 0.4199 0.404 0.3839 0.072 262.70%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 0.87 1.06 1.06 1.09 0.91 0.76 -
P/RPS 0.94 0.80 1.25 1.23 0.26 0.22 0.19 189.50%
P/EPS 6.46 5.30 9.27 9.14 2.18 1.63 1.64 148.79%
EY 15.48 18.85 10.79 10.94 45.78 61.32 60.97 -59.80%
DY 3.67 0.00 3.77 2.52 0.00 0.00 5.92 -27.23%
P/NAPS 2.18 1.85 2.47 2.52 0.54 0.47 2.11 2.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 -
Price 1.33 1.05 0.89 1.08 1.07 1.00 0.82 -
P/RPS 1.15 0.97 1.05 1.25 0.25 0.24 0.21 209.72%
P/EPS 7.88 6.40 7.78 9.31 2.14 1.79 1.77 169.89%
EY 12.68 15.62 12.85 10.74 46.64 55.80 56.51 -62.97%
DY 3.01 0.00 4.49 2.47 0.00 0.00 5.49 -32.93%
P/NAPS 2.66 2.23 2.07 2.57 0.53 0.52 2.28 10.79%

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