[PADINI] YoY Cumulative 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- 54.52%
YoY- 11.46%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 612,728 556,574 426,415 408,560 378,141 298,835 240,913 16.81%
PBT 94,880 107,536 79,269 67,463 61,038 54,351 34,573 18.30%
Tax -25,892 -27,752 -22,050 -18,530 -17,138 -14,284 -9,205 18.79%
NP 68,988 79,784 57,219 48,933 43,900 40,067 25,368 18.12%
-
NP to SH 68,988 79,784 57,219 48,933 43,900 40,032 25,340 18.14%
-
Tax Rate 27.29% 25.81% 27.82% 27.47% 28.08% 26.28% 26.62% -
Total Cost 543,740 476,790 369,196 359,627 334,241 258,768 215,545 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 39,482 26,316 13,153 9,868 10,527 6,573 9,676 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 18.72% 23.78% 20.71% 20.21% 21.25% 22.56% 19.64% -
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 93.11 84.60 64.84 310.51 287.35 227.31 373.44 -20.64%
EPS 10.49 12.13 8.70 37.19 33.36 30.45 19.64 -9.91%
DPS 6.00 4.00 2.00 7.50 8.00 5.00 15.00 -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 62.04 56.36 43.18 41.37 38.29 30.26 24.39 16.81%
EPS 6.99 8.08 5.79 4.95 4.45 4.05 2.57 18.12%
DPS 4.00 2.66 1.33 1.00 1.07 0.67 0.98 26.39%
NAPS 0.3731 0.3397 0.2797 0.2451 0.2092 0.1797 0.1306 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 2.06 1.71 1.63 0.24 0.16 0.29 0.03 102.22%
P/EPS 18.31 11.96 12.18 2.04 1.41 2.17 0.25 104.41%
EY 5.46 8.36 8.21 48.93 70.98 46.14 392.80 -50.93%
DY 3.13 2.76 1.89 9.87 17.02 7.58 150.00 -47.49%
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 2.23 2.13 1.67 0.23 0.21 0.28 0.02 119.23%
P/EPS 19.84 14.84 12.41 1.94 1.77 2.07 0.20 115.00%
EY 5.04 6.74 8.06 51.65 56.54 48.33 491.00 -53.34%
DY 2.88 2.22 1.85 10.42 13.56 7.94 187.50 -50.11%
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