[PADINI] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 5.96%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 201,056 169,538 176,006 202,453 178,115 132,146 147,960 22.61%
PBT 34,480 22,153 31,928 38,868 36,740 25,363 33,354 2.23%
Tax -9,168 -6,656 -7,641 -10,317 -9,794 -7,287 -8,968 1.47%
NP 25,312 15,497 24,287 28,551 26,946 18,076 24,386 2.50%
-
NP to SH 25,312 15,497 24,287 28,551 26,946 18,076 24,386 2.50%
-
Tax Rate 26.59% 30.05% 23.93% 26.54% 26.66% 28.73% 26.89% -
Total Cost 175,744 154,041 151,719 173,902 151,169 114,070 123,574 26.38%
-
Net Worth 348,939 342,337 335,533 328,954 308,893 282,642 276,067 16.85%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,167 13,166 13,158 13,158 - 13,146 13,146 0.10%
Div Payout % 52.02% 84.96% 54.18% 46.09% - 72.73% 53.91% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 348,939 342,337 335,533 328,954 308,893 282,642 276,067 16.85%
NOSH 658,376 658,340 657,909 657,909 657,219 657,309 657,304 0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.59% 9.14% 13.80% 14.10% 15.13% 13.68% 16.48% -
ROE 7.25% 4.53% 7.24% 8.68% 8.72% 6.40% 8.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.54 25.75 26.75 30.77 27.10 20.10 22.51 22.48%
EPS 3.85 2.36 3.69 4.34 4.10 2.75 3.71 2.49%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 2.00 0.00%
NAPS 0.53 0.52 0.51 0.50 0.47 0.43 0.42 16.72%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.56 25.77 26.75 30.77 27.07 20.09 22.49 22.61%
EPS 3.85 2.36 3.69 4.34 4.10 2.75 3.71 2.49%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 2.00 0.00%
NAPS 0.5304 0.5203 0.51 0.50 0.4695 0.4296 0.4196 16.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.10 1.84 1.45 1.09 0.87 1.06 1.06 -
P/RPS 6.88 7.14 5.42 3.54 3.21 5.27 4.71 28.65%
P/EPS 54.62 78.17 39.28 25.12 21.22 38.55 28.57 53.85%
EY 1.83 1.28 2.55 3.98 4.71 2.59 3.50 -35.02%
DY 0.95 1.09 1.38 1.83 0.00 1.89 1.89 -36.70%
P/NAPS 3.96 3.54 2.84 2.18 1.85 2.47 2.52 35.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 -
Price 1.82 2.33 1.80 1.33 1.05 0.89 1.08 -
P/RPS 5.96 9.05 6.73 4.32 3.87 4.43 4.80 15.47%
P/EPS 47.34 98.98 48.76 30.65 25.61 32.36 29.11 38.16%
EY 2.11 1.01 2.05 3.26 3.90 3.09 3.44 -27.74%
DY 1.10 0.86 1.11 1.50 0.00 2.25 1.85 -29.22%
P/NAPS 3.43 4.48 3.53 2.66 2.23 2.07 2.57 21.15%

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