[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 78.94%
YoY- 3.68%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 178,115 558,561 426,415 278,455 136,641 522,949 408,560 -42.47%
PBT 36,740 104,632 79,269 45,915 25,651 86,280 67,463 -33.28%
Tax -9,794 -29,337 -22,050 -13,082 -7,302 -25,306 -18,530 -34.60%
NP 26,946 75,295 57,219 32,833 18,349 60,974 48,933 -32.79%
-
NP to SH 26,946 75,295 57,219 32,833 18,349 60,974 48,933 -32.79%
-
Tax Rate 26.66% 28.04% 27.82% 28.49% 28.47% 29.33% 27.47% -
Total Cost 151,169 483,266 369,196 245,622 118,292 461,975 359,627 -43.85%
-
Net Worth 308,893 283,014 276,229 265,822 252,545 47,370 242,099 17.61%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 26,326 13,153 - - 5,921 9,868 -
Div Payout % - 34.97% 22.99% - - 9.71% 20.17% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 308,893 283,014 276,229 265,822 252,545 47,370 242,099 17.61%
NOSH 657,219 658,173 657,689 131,595 131,534 131,585 131,575 191.92%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.13% 13.48% 13.42% 11.79% 13.43% 11.66% 11.98% -
ROE 8.72% 26.60% 20.71% 12.35% 7.27% 128.72% 20.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.10 84.87 64.84 211.60 103.88 397.42 310.51 -80.29%
EPS 4.10 11.44 8.70 24.95 13.95 9.27 37.19 -76.97%
DPS 0.00 4.00 2.00 0.00 0.00 4.50 7.50 -
NAPS 0.47 0.43 0.42 2.02 1.92 0.36 1.84 -59.70%
Adjusted Per Share Value based on latest NOSH - 131,553
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.04 56.56 43.18 28.20 13.84 52.95 41.37 -42.46%
EPS 2.73 7.62 5.79 3.32 1.86 6.17 4.95 -32.72%
DPS 0.00 2.67 1.33 0.00 0.00 0.60 1.00 -
NAPS 0.3128 0.2866 0.2797 0.2692 0.2557 0.048 0.2451 17.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.87 1.06 1.06 1.09 0.91 0.76 0.76 -
P/RPS 3.21 1.25 1.63 0.52 0.88 0.19 0.24 462.57%
P/EPS 21.22 9.27 12.18 4.37 6.52 1.64 2.04 375.83%
EY 4.71 10.79 8.21 22.89 15.33 60.97 48.93 -78.96%
DY 0.00 3.77 1.89 0.00 0.00 5.92 9.87 -
P/NAPS 1.85 2.47 2.52 0.54 0.47 2.11 0.41 172.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 -
Price 1.05 0.89 1.08 1.07 1.00 0.82 0.72 -
P/RPS 3.87 1.05 1.67 0.51 0.96 0.21 0.23 555.50%
P/EPS 25.61 7.78 12.41 4.29 7.17 1.77 1.94 457.68%
EY 3.90 12.85 8.06 23.32 13.95 56.51 51.65 -82.10%
DY 0.00 4.49 1.85 0.00 0.00 5.49 10.42 -
P/NAPS 2.23 2.07 2.57 0.53 0.52 2.28 0.39 219.42%

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