[PADINI] YoY TTM 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- -0.1%
YoY- 41.29%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 951,969 847,286 782,266 688,720 540,804 507,478 462,612 12.77%
PBT 109,284 128,719 117,033 132,899 98,086 74,035 64,344 9.22%
Tax -33,576 -35,382 -32,548 -35,039 -28,826 -19,469 -18,759 10.18%
NP 75,708 93,337 84,485 97,860 69,260 54,566 45,585 8.81%
-
NP to SH 75,708 93,337 84,485 97,860 69,260 54,566 45,584 8.81%
-
Tax Rate 30.72% 27.49% 27.81% 26.37% 29.39% 26.30% 29.15% -
Total Cost 876,261 753,949 697,781 590,860 471,544 452,912 417,027 13.16%
-
Net Worth 403,298 388,166 367,980 335,533 276,067 131,600 206,498 11.79%
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 72,376 52,652 39,462 17,095 7,923 34,223 11.50%
Div Payout % 86.90% 77.54% 62.32% 40.33% 24.68% 14.52% 75.08% -
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 403,298 388,166 367,980 335,533 276,067 131,600 206,498 11.79%
NOSH 657,909 657,909 657,909 657,909 657,304 131,600 131,527 30.75%
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 7.95% 11.02% 10.80% 14.21% 12.81% 10.75% 9.85% -
ROE 18.77% 24.05% 22.96% 29.17% 25.09% 41.46% 22.07% -
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 144.70 128.78 119.05 104.68 82.28 385.62 351.72 -13.75%
EPS 11.51 14.19 12.86 14.87 10.54 41.46 34.66 -16.77%
DPS 10.00 11.00 8.00 6.00 2.60 6.00 26.00 -14.71%
NAPS 0.613 0.59 0.56 0.51 0.42 1.00 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 96.39 85.79 79.21 69.74 54.76 51.38 46.84 12.77%
EPS 7.67 9.45 8.55 9.91 7.01 5.53 4.62 8.81%
DPS 6.66 7.33 5.33 4.00 1.73 0.80 3.47 11.47%
NAPS 0.4084 0.393 0.3726 0.3397 0.2795 0.1333 0.2091 11.79%
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 1.01 1.48 1.61 1.39 1.29 0.20 0.13 40.71%
P/EPS 12.69 13.46 14.93 9.75 10.06 1.83 1.36 45.07%
EY 7.88 7.43 6.70 10.26 9.94 54.56 73.74 -31.10%
DY 6.85 5.76 4.17 4.14 2.45 7.89 55.32 -29.38%
P/NAPS 2.38 3.24 3.43 2.84 2.52 0.76 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 0.93 1.58 1.75 1.72 1.31 0.19 0.17 32.72%
P/EPS 11.73 14.31 16.18 12.10 10.25 1.74 1.70 37.95%
EY 8.52 6.99 6.18 8.26 9.76 57.59 58.74 -27.50%
DY 7.41 5.42 3.85 3.33 2.41 8.33 44.07 -25.69%
P/NAPS 2.20 3.44 3.71 3.53 2.57 0.72 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