[PADINI] QoQ Cumulative 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- 75.6%
YoY- -19.91%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 217,220 789,765 612,728 408,738 201,056 726,112 556,574 -46.56%
PBT 38,962 117,605 94,880 61,646 34,480 129,689 107,536 -49.14%
Tax -11,225 -32,252 -25,892 -17,198 -9,168 -34,408 -27,752 -45.27%
NP 27,737 85,353 68,988 44,448 25,312 95,281 79,784 -50.52%
-
NP to SH 27,737 85,353 68,988 44,448 25,312 95,281 79,784 -50.52%
-
Tax Rate 28.81% 27.42% 27.29% 27.90% 26.59% 26.53% 25.81% -
Total Cost 189,483 704,412 543,740 364,290 175,744 630,831 476,790 -45.91%
-
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 16,447 52,632 39,482 26,303 13,167 39,470 26,316 -26.88%
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 7.27% 22.76% 18.72% 12.52% 7.25% 27.85% 23.78% -
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 33.02 120.04 93.11 62.16 30.54 110.38 84.60 -46.56%
EPS 4.22 12.97 10.49 6.65 3.85 14.48 12.13 -50.50%
DPS 2.50 8.00 6.00 4.00 2.00 6.00 4.00 -26.87%
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 21.99 79.97 62.04 41.39 20.36 73.52 56.36 -46.57%
EPS 2.81 8.64 6.99 4.50 2.56 9.65 8.08 -50.51%
DPS 1.67 5.33 4.00 2.66 1.33 4.00 2.66 -26.65%
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 5.33 1.57 2.06 2.98 6.88 1.67 1.71 113.23%
P/EPS 41.75 14.57 18.31 27.37 54.62 12.70 11.96 129.94%
EY 2.40 6.86 5.46 3.65 1.83 7.87 8.36 -56.44%
DY 1.42 4.23 3.13 2.16 0.95 3.26 2.76 -35.76%
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 5.00 1.38 2.23 2.91 5.96 2.11 2.13 76.53%
P/EPS 39.14 12.80 19.84 26.78 47.34 16.09 14.84 90.78%
EY 2.56 7.82 5.04 3.73 2.11 6.22 6.74 -47.52%
DY 1.52 4.82 2.88 2.21 1.10 2.58 2.22 -22.29%
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