[PADINI] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 75.6%
YoY- -19.91%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 609,951 472,338 451,395 408,738 380,568 278,455 269,127 14.60%
PBT 88,832 50,854 78,198 61,646 75,608 45,915 43,643 12.56%
Tax -23,932 -15,402 -22,061 -17,198 -20,111 -13,082 -11,976 12.22%
NP 64,900 35,452 56,137 44,448 55,497 32,833 31,667 12.69%
-
NP to SH 64,900 35,452 56,137 44,448 55,497 32,833 31,667 12.69%
-
Tax Rate 26.94% 30.29% 28.21% 27.90% 26.60% 28.49% 27.44% -
Total Cost 545,051 436,886 395,258 364,290 325,071 245,622 237,460 14.84%
-
Net Worth 440,799 394,745 388,166 355,103 328,954 265,822 224,971 11.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 32,895 32,895 42,764 26,303 13,158 - 9,867 22.21%
Div Payout % 50.69% 92.79% 76.18% 59.18% 23.71% - 31.16% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 440,799 394,745 388,166 355,103 328,954 265,822 224,971 11.85%
NOSH 657,909 657,909 657,909 657,598 657,909 131,595 131,562 30.75%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.64% 7.51% 12.44% 10.87% 14.58% 11.79% 11.77% -
ROE 14.72% 8.98% 14.46% 12.52% 16.87% 12.35% 14.08% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 92.71 71.79 68.61 62.16 57.85 211.60 204.56 -12.35%
EPS 9.86 5.39 8.63 6.65 8.44 24.95 24.07 -13.81%
DPS 5.00 5.00 6.50 4.00 2.00 0.00 7.50 -6.53%
NAPS 0.67 0.60 0.59 0.54 0.50 2.02 1.71 -14.45%
Adjusted Per Share Value based on latest NOSH - 658,809
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 92.71 71.79 68.61 62.13 57.85 42.32 40.91 14.60%
EPS 9.86 5.39 8.53 6.76 8.44 4.99 4.81 12.70%
DPS 5.00 5.00 6.50 4.00 2.00 0.00 1.50 22.20%
NAPS 0.67 0.60 0.59 0.5397 0.50 0.404 0.3419 11.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.87 1.46 1.81 1.85 1.09 1.09 0.75 -
P/RPS 2.02 2.03 2.64 2.98 1.88 0.52 0.37 32.67%
P/EPS 18.96 27.09 21.21 27.37 12.92 4.37 3.12 35.06%
EY 5.28 3.69 4.71 3.65 7.74 22.89 32.09 -25.96%
DY 2.67 3.42 3.59 2.16 1.83 0.00 10.00 -19.74%
P/NAPS 2.79 2.43 3.07 3.43 2.18 0.54 0.44 36.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 2.18 1.46 1.66 1.81 1.33 1.07 0.85 -
P/RPS 2.35 2.03 2.42 2.91 2.30 0.51 0.42 33.22%
P/EPS 22.10 27.09 19.45 26.78 15.77 4.29 3.53 35.74%
EY 4.53 3.69 5.14 3.73 6.34 23.32 28.32 -26.31%
DY 2.29 3.42 3.92 2.21 1.50 0.00 8.82 -20.11%
P/NAPS 3.25 2.43 2.81 3.35 2.66 0.53 0.50 36.59%

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