[PADINI] YoY Annualized 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- 20.37%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 868,880 804,224 712,460 546,564 562,928 516,096 372,756 15.13%
PBT 155,848 137,920 146,960 102,604 108,124 98,820 61,708 16.68%
Tax -44,900 -36,672 -39,176 -29,208 -27,536 -26,376 -15,488 19.39%
NP 110,948 101,248 107,784 73,396 80,588 72,444 46,220 15.69%
-
NP to SH 110,948 101,248 107,784 73,396 80,588 72,444 46,176 15.71%
-
Tax Rate 28.81% 26.59% 26.66% 28.47% 25.47% 26.69% 25.10% -
Total Cost 757,932 702,976 604,676 473,168 482,340 443,652 326,536 15.05%
-
Net Worth 381,587 348,939 308,893 252,545 223,709 188,217 155,147 16.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 65,790 52,670 - - - 42,118 - -
Div Payout % 59.30% 52.02% - - - 58.14% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 381,587 348,939 308,893 252,545 223,709 188,217 155,147 16.16%
NOSH 657,909 658,376 657,219 131,534 131,593 131,620 131,480 30.75%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.77% 12.59% 15.13% 13.43% 14.32% 14.04% 12.40% -
ROE 29.08% 29.02% 34.89% 29.06% 36.02% 38.49% 29.76% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 132.07 122.15 108.41 415.53 427.78 392.11 283.51 -11.94%
EPS 16.88 15.40 16.40 55.80 61.24 55.04 35.12 -11.48%
DPS 10.00 8.00 0.00 0.00 0.00 32.00 0.00 -
NAPS 0.58 0.53 0.47 1.92 1.70 1.43 1.18 -11.15%
Adjusted Per Share Value based on latest NOSH - 131,534
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 132.07 122.24 108.29 83.08 85.56 78.44 56.66 15.13%
EPS 16.86 15.39 16.38 11.16 12.25 11.01 7.02 15.70%
DPS 10.00 8.01 0.00 0.00 0.00 6.40 0.00 -
NAPS 0.58 0.5304 0.4695 0.3839 0.34 0.2861 0.2358 16.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.76 2.10 0.87 0.91 0.60 0.48 0.53 -
P/RPS 1.33 1.72 0.80 0.22 0.14 0.12 0.19 38.26%
P/EPS 10.44 13.66 5.30 1.63 0.98 0.87 1.51 37.98%
EY 9.58 7.32 18.85 61.32 102.07 114.67 66.26 -27.53%
DY 5.68 3.81 0.00 0.00 0.00 66.67 0.00 -
P/NAPS 3.03 3.96 1.85 0.47 0.35 0.34 0.45 37.37%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 28/11/12 29/11/11 29/11/10 25/11/09 26/11/08 29/11/07 -
Price 1.65 1.82 1.05 1.00 0.61 0.40 0.56 -
P/RPS 1.25 1.49 0.97 0.24 0.14 0.10 0.20 35.68%
P/EPS 9.78 11.83 6.40 1.79 1.00 0.73 1.59 35.32%
EY 10.22 8.45 15.62 55.80 100.39 137.60 62.71 -26.07%
DY 6.06 4.40 0.00 0.00 0.00 80.00 0.00 -
P/NAPS 2.84 3.43 2.23 0.52 0.36 0.28 0.47 34.92%

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