[PADINI] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 52.39%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,146 147,960 141,814 136,641 114,389 139,433 128,395 1.94%
PBT 25,363 33,354 20,264 25,651 18,817 23,820 16,612 32.69%
Tax -7,287 -8,968 -5,780 -7,302 -6,776 -6,554 -5,092 27.07%
NP 18,076 24,386 14,484 18,349 12,041 17,266 11,520 35.14%
-
NP to SH 18,076 24,386 14,484 18,349 12,041 17,266 11,520 35.14%
-
Tax Rate 28.73% 26.89% 28.52% 28.47% 36.01% 27.51% 30.65% -
Total Cost 114,070 123,574 127,330 118,292 102,348 122,167 116,875 -1.61%
-
Net Worth 282,642 276,067 265,737 252,545 131,638 242,145 225,133 16.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,146 13,146 - - 3,949 - 9,874 21.08%
Div Payout % 72.73% 53.91% - - 32.80% - 85.71% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 282,642 276,067 265,737 252,545 131,638 242,145 225,133 16.42%
NOSH 657,309 657,304 131,553 131,534 131,638 131,600 131,657 192.97%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.68% 16.48% 10.21% 13.43% 10.53% 12.38% 8.97% -
ROE 6.40% 8.83% 5.45% 7.27% 9.15% 7.13% 5.12% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.10 22.51 107.80 103.88 86.90 105.95 97.52 -65.20%
EPS 2.75 3.71 11.01 13.95 1.83 13.12 8.75 -53.87%
DPS 2.00 2.00 0.00 0.00 3.00 0.00 7.50 -58.67%
NAPS 0.43 0.42 2.02 1.92 1.00 1.84 1.71 -60.26%
Adjusted Per Share Value based on latest NOSH - 131,534
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.38 14.98 14.36 13.84 11.58 14.12 13.00 1.94%
EPS 1.83 2.47 1.47 1.86 1.22 1.75 1.17 34.85%
DPS 1.33 1.33 0.00 0.00 0.40 0.00 1.00 21.00%
NAPS 0.2862 0.2795 0.2691 0.2557 0.1333 0.2452 0.228 16.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.06 1.09 0.91 0.76 0.76 0.75 -
P/RPS 5.27 4.71 1.01 0.88 0.87 0.72 0.77 261.75%
P/EPS 38.55 28.57 9.90 6.52 8.31 5.79 8.57 173.24%
EY 2.59 3.50 10.10 15.33 12.04 17.26 11.67 -63.44%
DY 1.89 1.89 0.00 0.00 3.95 0.00 10.00 -67.16%
P/NAPS 2.47 2.52 0.54 0.47 0.76 0.41 0.44 216.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.89 1.08 1.07 1.00 0.82 0.72 0.85 -
P/RPS 4.43 4.80 0.99 0.96 0.94 0.68 0.87 196.85%
P/EPS 32.36 29.11 9.72 7.17 8.96 5.49 9.71 123.60%
EY 3.09 3.44 10.29 13.95 11.15 18.22 10.29 -55.25%
DY 2.25 1.85 0.00 0.00 3.66 0.00 8.82 -59.87%
P/NAPS 2.07 2.57 0.53 0.52 0.82 0.39 0.50 158.50%

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