[PADINI] YoY Cumulative 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- 43.76%
YoY- 39.44%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 755,960 670,249 612,728 556,574 426,415 408,560 378,141 12.23%
PBT 89,824 106,259 94,880 107,536 79,269 67,463 61,038 6.64%
Tax -27,779 -29,009 -25,892 -27,752 -22,050 -18,530 -17,138 8.37%
NP 62,045 77,250 68,988 79,784 57,219 48,933 43,900 5.93%
-
NP to SH 62,045 77,250 68,988 79,784 57,219 48,933 43,900 5.93%
-
Tax Rate 30.93% 27.30% 27.29% 25.81% 27.82% 27.47% 28.08% -
Total Cost 693,915 592,999 543,740 476,790 369,196 359,627 334,241 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 49,343 59,211 39,482 26,316 13,153 9,868 10,527 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 15.38% 19.90% 18.72% 23.78% 20.71% 20.21% 21.25% -
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 114.90 101.88 93.11 84.60 64.84 310.51 287.35 -14.16%
EPS 9.43 11.81 10.49 12.13 8.70 37.19 33.36 -18.98%
DPS 7.50 9.00 6.00 4.00 2.00 7.50 8.00 -1.06%
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 76.55 67.87 62.04 56.36 43.18 41.37 38.29 12.23%
EPS 6.28 7.82 6.99 8.08 5.79 4.95 4.45 5.90%
DPS 5.00 6.00 4.00 2.66 1.33 1.00 1.07 29.28%
NAPS 0.4084 0.393 0.3731 0.3397 0.2797 0.2451 0.2092 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 1.27 1.87 2.06 1.71 1.63 0.24 0.16 41.21%
P/EPS 15.48 16.27 18.31 11.96 12.18 2.04 1.41 49.05%
EY 6.46 6.15 5.46 8.36 8.21 48.93 70.98 -32.91%
DY 5.14 4.71 3.13 2.76 1.89 9.87 17.02 -18.08%
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 1.17 1.99 2.23 2.13 1.67 0.23 0.21 33.12%
P/EPS 14.32 17.29 19.84 14.84 12.41 1.94 1.77 41.66%
EY 6.99 5.78 5.04 6.74 8.06 51.65 56.54 -29.40%
DY 5.56 4.43 2.88 2.22 1.85 10.42 13.56 -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