[PADINI] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -4.16%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,007,946 893,665 816,970 742,098 568,553 544,746 504,188 12.23%
PBT 119,765 141,678 126,506 143,381 105,692 89,950 81,384 6.64%
Tax -37,038 -38,678 -34,522 -37,002 -29,400 -24,706 -22,850 8.37%
NP 82,726 103,000 91,984 106,378 76,292 65,244 58,533 5.93%
-
NP to SH 82,726 103,000 91,984 106,378 76,292 65,244 58,533 5.93%
-
Tax Rate 30.93% 27.30% 27.29% 25.81% 27.82% 27.47% 28.08% -
Total Cost 925,220 790,665 724,986 635,720 492,261 479,502 445,654 12.94%
-
Net Worth 403,298 388,166 368,505 335,533 276,229 242,099 206,603 11.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 65,790 78,949 52,643 35,088 17,538 13,157 14,036 29.35%
Div Payout % 79.53% 76.65% 57.23% 32.98% 22.99% 20.17% 23.98% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 403,298 388,166 368,505 335,533 276,229 242,099 206,603 11.78%
NOSH 657,909 657,909 658,045 657,909 657,689 131,575 131,594 30.74%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.21% 11.53% 11.26% 14.33% 13.42% 11.98% 11.61% -
ROE 20.51% 26.54% 24.96% 31.70% 27.62% 26.95% 28.33% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 153.20 135.83 124.15 112.80 86.45 414.02 383.14 -14.16%
EPS 12.57 15.75 13.99 16.17 11.60 49.59 44.48 -18.98%
DPS 10.00 12.00 8.00 5.33 2.67 10.00 10.67 -1.07%
NAPS 0.613 0.59 0.56 0.51 0.42 1.84 1.57 -14.50%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 153.20 135.83 124.18 112.80 86.42 82.80 76.63 12.23%
EPS 12.57 15.66 13.98 16.17 11.60 9.92 8.90 5.92%
DPS 10.00 12.00 8.00 5.33 2.67 2.00 2.13 29.38%
NAPS 0.613 0.59 0.5601 0.51 0.4199 0.368 0.314 11.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.46 1.91 1.92 1.45 1.06 0.76 0.47 -
P/RPS 0.95 1.41 1.55 1.29 1.23 0.18 0.12 41.15%
P/EPS 11.61 12.20 13.74 8.97 9.14 1.53 1.06 48.99%
EY 8.61 8.20 7.28 11.15 10.94 65.25 94.64 -32.92%
DY 6.85 6.28 4.17 3.68 2.52 13.16 22.70 -18.09%
P/NAPS 2.38 3.24 3.43 2.84 2.52 0.41 0.30 41.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 -
Price 1.35 2.03 2.08 1.80 1.08 0.72 0.59 -
P/RPS 0.88 1.49 1.68 1.60 1.25 0.17 0.15 34.27%
P/EPS 10.74 12.97 14.88 11.13 9.31 1.45 1.33 41.61%
EY 9.31 7.71 6.72 8.98 10.74 68.87 75.39 -29.42%
DY 7.41 5.91 3.85 2.96 2.47 13.89 18.08 -13.80%
P/NAPS 2.20 3.44 3.71 3.53 2.57 0.39 0.38 33.98%

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