[PADINI] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 3.02%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 816,970 742,098 568,553 544,746 504,188 398,446 321,217 16.81%
PBT 126,506 143,381 105,692 89,950 81,384 72,468 46,097 18.30%
Tax -34,522 -37,002 -29,400 -24,706 -22,850 -19,045 -12,273 18.79%
NP 91,984 106,378 76,292 65,244 58,533 53,422 33,824 18.12%
-
NP to SH 91,984 106,378 76,292 65,244 58,533 53,376 33,786 18.14%
-
Tax Rate 27.29% 25.81% 27.82% 27.47% 28.08% 26.28% 26.62% -
Total Cost 724,986 635,720 492,261 479,502 445,654 345,024 287,393 16.65%
-
Net Worth 368,505 335,533 276,229 242,099 206,603 177,481 129,022 19.09%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 52,643 35,088 17,538 13,157 14,036 8,764 12,902 26.38%
Div Payout % 57.23% 32.98% 22.99% 20.17% 23.98% 16.42% 38.19% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 368,505 335,533 276,229 242,099 206,603 177,481 129,022 19.09%
NOSH 658,045 657,909 657,689 131,575 131,594 131,467 64,511 47.21%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.26% 14.33% 13.42% 11.98% 11.61% 13.41% 10.53% -
ROE 24.96% 31.70% 27.62% 26.95% 28.33% 30.07% 26.19% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.15 112.80 86.45 414.02 383.14 303.08 497.92 -20.64%
EPS 13.99 16.17 11.60 49.59 44.48 40.60 26.19 -9.91%
DPS 8.00 5.33 2.67 10.00 10.67 6.67 20.00 -14.15%
NAPS 0.56 0.51 0.42 1.84 1.57 1.35 2.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 131,600
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.18 112.80 86.42 82.80 76.63 60.56 48.82 16.81%
EPS 13.98 16.17 11.60 9.92 8.90 8.11 5.14 18.12%
DPS 8.00 5.33 2.67 2.00 2.13 1.33 1.96 26.39%
NAPS 0.5601 0.51 0.4199 0.368 0.314 0.2698 0.1961 19.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.92 1.45 1.06 0.76 0.47 0.66 0.10 -
P/RPS 1.55 1.29 1.23 0.18 0.12 0.22 0.02 106.34%
P/EPS 13.74 8.97 9.14 1.53 1.06 1.63 0.19 103.98%
EY 7.28 11.15 10.94 65.25 94.64 61.52 523.73 -50.93%
DY 4.17 3.68 2.52 13.16 22.70 10.10 200.00 -47.50%
P/NAPS 3.43 2.84 2.52 0.41 0.30 0.49 0.05 102.19%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 29/05/08 30/05/07 -
Price 2.08 1.80 1.08 0.72 0.59 0.63 0.08 -
P/RPS 1.68 1.60 1.25 0.17 0.15 0.21 0.02 109.13%
P/EPS 14.88 11.13 9.31 1.45 1.33 1.55 0.15 115.00%
EY 6.72 8.98 10.74 68.87 75.39 64.44 654.67 -53.34%
DY 3.85 2.96 2.47 13.89 18.08 10.58 250.00 -50.08%
P/NAPS 3.71 3.53 2.57 0.39 0.38 0.47 0.04 112.61%

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