[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 43.76%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 408,738 201,056 726,112 556,574 380,568 178,115 558,561 -18.71%
PBT 61,646 34,480 129,689 107,536 75,608 36,740 104,632 -29.60%
Tax -17,198 -9,168 -34,408 -27,752 -20,111 -9,794 -29,337 -29.84%
NP 44,448 25,312 95,281 79,784 55,497 26,946 75,295 -29.51%
-
NP to SH 44,448 25,312 95,281 79,784 55,497 26,946 75,295 -29.51%
-
Tax Rate 27.90% 26.59% 26.53% 25.81% 26.60% 26.66% 28.04% -
Total Cost 364,290 175,744 630,831 476,790 325,071 151,169 483,266 -17.10%
-
Net Worth 355,103 348,939 342,074 335,533 328,954 308,893 283,014 16.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 26,303 13,167 39,470 26,316 13,158 - 26,326 -0.05%
Div Payout % 59.18% 52.02% 41.43% 32.98% 23.71% - 34.97% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 355,103 348,939 342,074 335,533 328,954 308,893 283,014 16.25%
NOSH 657,598 658,376 657,836 657,909 657,909 657,219 658,173 -0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.87% 12.59% 13.12% 14.33% 14.58% 15.13% 13.48% -
ROE 12.52% 7.25% 27.85% 23.78% 16.87% 8.72% 26.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.16 30.54 110.38 84.60 57.85 27.10 84.87 -18.67%
EPS 6.65 3.85 14.48 12.13 8.44 4.10 11.44 -30.23%
DPS 4.00 2.00 6.00 4.00 2.00 0.00 4.00 0.00%
NAPS 0.54 0.53 0.52 0.51 0.50 0.47 0.43 16.31%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.39 20.36 73.52 56.36 38.53 18.04 56.56 -18.71%
EPS 4.50 2.56 9.65 8.08 5.62 2.73 7.62 -29.49%
DPS 2.66 1.33 4.00 2.66 1.33 0.00 2.67 -0.24%
NAPS 0.3596 0.3533 0.3464 0.3397 0.3331 0.3128 0.2866 16.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.85 2.10 1.84 1.45 1.09 0.87 1.06 -
P/RPS 2.98 6.88 1.67 1.71 1.88 3.21 1.25 77.98%
P/EPS 27.37 54.62 12.70 11.96 12.92 21.22 9.27 105.13%
EY 3.65 1.83 7.87 8.36 7.74 4.71 10.79 -51.29%
DY 2.16 0.95 3.26 2.76 1.83 0.00 3.77 -30.90%
P/NAPS 3.43 3.96 3.54 2.84 2.18 1.85 2.47 24.34%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 1.81 1.82 2.33 1.80 1.33 1.05 0.89 -
P/RPS 2.91 5.96 2.11 2.13 2.30 3.87 1.05 96.69%
P/EPS 26.78 47.34 16.09 14.84 15.77 25.61 7.78 127.12%
EY 3.73 2.11 6.22 6.74 6.34 3.90 12.85 -55.99%
DY 2.21 1.10 2.58 2.22 1.50 0.00 4.49 -37.52%
P/NAPS 3.35 3.43 4.48 3.53 2.66 2.23 2.07 37.64%

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