[PADINI] QoQ 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- -21.06%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 178,115 132,146 147,960 141,814 136,641 114,389 139,433 17.71%
PBT 36,740 25,363 33,354 20,264 25,651 18,817 23,820 33.45%
Tax -9,794 -7,287 -8,968 -5,780 -7,302 -6,776 -6,554 30.67%
NP 26,946 18,076 24,386 14,484 18,349 12,041 17,266 34.50%
-
NP to SH 26,946 18,076 24,386 14,484 18,349 12,041 17,266 34.50%
-
Tax Rate 26.66% 28.73% 26.89% 28.52% 28.47% 36.01% 27.51% -
Total Cost 151,169 114,070 123,574 127,330 118,292 102,348 122,167 15.24%
-
Net Worth 308,893 282,642 276,067 265,737 252,545 131,638 242,145 17.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,146 13,146 - - 3,949 - -
Div Payout % - 72.73% 53.91% - - 32.80% - -
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 308,893 282,642 276,067 265,737 252,545 131,638 242,145 17.60%
NOSH 657,219 657,309 657,304 131,553 131,534 131,638 131,600 191.88%
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% 13.68% 16.48% 10.21% 13.43% 10.53% 12.38% -
ROE 8.72% 6.40% 8.83% 5.45% 7.27% 9.15% 7.13% -
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 20.10 22.51 107.80 103.88 86.90 105.95 -59.67%
EPS 4.10 2.75 3.71 11.01 13.95 1.83 13.12 -53.91%
DPS 0.00 2.00 2.00 0.00 0.00 3.00 0.00 -
NAPS 0.47 0.43 0.42 2.02 1.92 1.00 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 27.07 20.09 22.49 21.56 20.77 17.39 21.19 17.71%
EPS 4.10 2.75 3.71 2.20 2.79 1.83 2.62 34.75%
DPS 0.00 2.00 2.00 0.00 0.00 0.60 0.00 -
NAPS 0.4695 0.4296 0.4196 0.4039 0.3839 0.2001 0.3681 17.59%
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 5.27 4.71 1.01 0.88 0.87 0.72 170.63%
P/EPS 21.22 38.55 28.57 9.90 6.52 8.31 5.79 137.52%
EY 4.71 2.59 3.50 10.10 15.33 12.04 17.26 -57.89%
DY 0.00 1.89 1.89 0.00 0.00 3.95 0.00 -
P/NAPS 1.85 2.47 2.52 0.54 0.47 0.76 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 4.43 4.80 0.99 0.96 0.94 0.68 218.42%
P/EPS 25.61 32.36 29.11 9.72 7.17 8.96 5.49 178.92%
EY 3.90 3.09 3.44 10.29 13.95 11.15 18.22 -64.18%
DY 0.00 2.25 1.85 0.00 0.00 3.66 0.00 -
P/NAPS 2.23 2.07 2.57 0.53 0.52 0.82 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