[PADINI] YoY Cumulative 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- -69.91%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 217,220 201,056 178,115 136,641 140,732 129,024 93,189 15.13%
PBT 38,962 34,480 36,740 25,651 27,031 24,705 15,427 16.68%
Tax -11,225 -9,168 -9,794 -7,302 -6,884 -6,594 -3,872 19.39%
NP 27,737 25,312 26,946 18,349 20,147 18,111 11,555 15.69%
-
NP to SH 27,737 25,312 26,946 18,349 20,147 18,111 11,544 15.71%
-
Tax Rate 28.81% 26.59% 26.66% 28.47% 25.47% 26.69% 25.10% -
Total Cost 189,483 175,744 151,169 118,292 120,585 110,913 81,634 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 16,447 13,167 - - - 10,529 - -
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 7.27% 7.25% 8.72% 7.27% 9.01% 9.62% 7.44% -
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 33.02 30.54 27.10 103.88 106.94 98.03 70.88 -11.94%
EPS 4.22 3.85 4.10 13.95 15.31 13.76 8.78 -11.48%
DPS 2.50 2.00 0.00 0.00 0.00 8.00 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 21.99 20.36 18.04 13.84 14.25 13.06 9.44 15.12%
EPS 2.81 2.56 2.73 1.86 2.04 1.83 1.17 15.70%
DPS 1.67 1.33 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.3864 0.3533 0.3128 0.2557 0.2265 0.1906 0.1571 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 5.33 6.88 3.21 0.88 0.56 0.49 0.75 38.61%
P/EPS 41.75 54.62 21.22 6.52 3.92 3.49 6.04 37.97%
EY 2.40 1.83 4.71 15.33 25.52 28.67 16.57 -27.51%
DY 1.42 0.95 0.00 0.00 0.00 16.67 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 5.00 5.96 3.87 0.96 0.57 0.41 0.79 35.96%
P/EPS 39.14 47.34 25.61 7.17 3.98 2.91 6.38 35.26%
EY 2.56 2.11 3.90 13.95 25.10 34.40 15.68 -26.05%
DY 1.52 1.10 0.00 0.00 0.00 20.00 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