[PADINI] QoQ Cumulative 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- 54.52%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 278,455 136,641 522,949 408,560 269,127 140,732 477,059 -30.08%
PBT 45,915 25,651 86,280 67,463 43,643 27,031 67,610 -22.68%
Tax -13,082 -7,302 -25,306 -18,530 -11,976 -6,884 -18,077 -19.34%
NP 32,833 18,349 60,974 48,933 31,667 20,147 49,533 -23.92%
-
NP to SH 32,833 18,349 60,974 48,933 31,667 20,147 49,533 -23.92%
-
Tax Rate 28.49% 28.47% 29.33% 27.47% 27.44% 25.47% 26.74% -
Total Cost 245,622 118,292 461,975 359,627 237,460 120,585 427,526 -30.82%
-
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 9,868 9,867 - 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 12.35% 7.27% 128.72% 20.21% 14.08% 9.01% 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 211.60 103.88 397.42 310.51 204.56 106.94 362.57 -30.09%
EPS 24.95 13.95 9.27 37.19 24.07 15.31 37.64 -23.91%
DPS 0.00 0.00 4.50 7.50 7.50 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 28.20 13.84 52.95 41.37 27.25 14.25 48.30 -30.07%
EPS 3.32 1.86 6.17 4.95 3.21 2.04 5.02 -24.03%
DPS 0.00 0.00 0.60 1.00 1.00 0.00 1.87 -
NAPS 0.2692 0.2557 0.048 0.2451 0.2278 0.2265 0.2065 19.27%
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 0.52 0.88 0.19 0.24 0.37 0.56 0.13 151.34%
P/EPS 4.37 6.52 1.64 2.04 3.12 3.92 1.28 126.22%
EY 22.89 15.33 60.97 48.93 32.09 25.52 78.43 -55.90%
DY 0.00 0.00 5.92 9.87 10.00 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 0.51 0.96 0.21 0.23 0.42 0.57 0.15 125.60%
P/EPS 4.29 7.17 1.77 1.94 3.53 3.98 1.43 107.59%
EY 23.32 13.95 56.51 51.65 28.32 25.10 69.71 -51.71%
DY 0.00 0.00 5.49 10.42 8.82 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