[PADINI] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 68.37%
YoY- 41.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 202,453 178,115 132,146 147,960 141,814 136,641 114,389 46.16%
PBT 38,868 36,740 25,363 33,354 20,264 25,651 18,817 61.97%
Tax -10,317 -9,794 -7,287 -8,968 -5,780 -7,302 -6,776 32.24%
NP 28,551 26,946 18,076 24,386 14,484 18,349 12,041 77.53%
-
NP to SH 28,551 26,946 18,076 24,386 14,484 18,349 12,041 77.53%
-
Tax Rate 26.54% 26.66% 28.73% 26.89% 28.52% 28.47% 36.01% -
Total Cost 173,902 151,169 114,070 123,574 127,330 118,292 102,348 42.25%
-
Net Worth 328,954 308,893 282,642 276,067 265,737 252,545 131,638 83.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,158 - 13,146 13,146 - - 3,949 122.59%
Div Payout % 46.09% - 72.73% 53.91% - - 32.80% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 328,954 308,893 282,642 276,067 265,737 252,545 131,638 83.84%
NOSH 657,909 657,219 657,309 657,304 131,553 131,534 131,638 191.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.10% 15.13% 13.68% 16.48% 10.21% 13.43% 10.53% -
ROE 8.68% 8.72% 6.40% 8.83% 5.45% 7.27% 9.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.77 27.10 20.10 22.51 107.80 103.88 86.90 -49.85%
EPS 4.34 4.10 2.75 3.71 11.01 13.95 1.83 77.55%
DPS 2.00 0.00 2.00 2.00 0.00 0.00 3.00 -23.62%
NAPS 0.50 0.47 0.43 0.42 2.02 1.92 1.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 657,304
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.77 27.07 20.09 22.49 21.56 20.77 17.39 46.13%
EPS 4.34 4.10 2.75 3.71 2.20 2.79 1.83 77.55%
DPS 2.00 0.00 2.00 2.00 0.00 0.00 0.60 122.65%
NAPS 0.50 0.4695 0.4296 0.4196 0.4039 0.3839 0.2001 83.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 0.87 1.06 1.06 1.09 0.91 0.76 -
P/RPS 3.54 3.21 5.27 4.71 1.01 0.88 0.87 154.22%
P/EPS 25.12 21.22 38.55 28.57 9.90 6.52 8.31 108.64%
EY 3.98 4.71 2.59 3.50 10.10 15.33 12.04 -52.09%
DY 1.83 0.00 1.89 1.89 0.00 0.00 3.95 -40.04%
P/NAPS 2.18 1.85 2.47 2.52 0.54 0.47 0.76 101.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 -
Price 1.33 1.05 0.89 1.08 1.07 1.00 0.82 -
P/RPS 4.32 3.87 4.43 4.80 0.99 0.96 0.94 175.65%
P/EPS 30.65 25.61 32.36 29.11 9.72 7.17 8.96 126.52%
EY 3.26 3.90 3.09 3.44 10.29 13.95 11.15 -55.84%
DY 1.50 0.00 2.25 1.85 0.00 0.00 3.66 -44.73%
P/NAPS 2.66 2.23 2.07 2.57 0.53 0.52 0.82 118.66%

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