[PADINI] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -6.54%
YoY- 23.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 568,553 556,910 546,564 522,949 544,746 538,254 562,928 0.66%
PBT 105,692 91,830 102,604 86,280 89,950 87,286 108,124 -1.50%
Tax -29,400 -26,164 -29,208 -25,306 -24,706 -23,952 -27,536 4.46%
NP 76,292 65,666 73,396 60,974 65,244 63,334 80,588 -3.58%
-
NP to SH 76,292 65,666 73,396 60,974 65,244 63,334 80,588 -3.58%
-
Tax Rate 27.82% 28.49% 28.47% 29.33% 27.47% 27.44% 25.47% -
Total Cost 492,261 491,244 473,168 461,975 479,502 474,920 482,340 1.36%
-
Net Worth 276,229 265,822 252,545 47,370 242,099 224,971 223,709 15.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 17,538 - - 5,921 13,157 19,734 - -
Div Payout % 22.99% - - 9.71% 20.17% 31.16% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 276,229 265,822 252,545 47,370 242,099 224,971 223,709 15.10%
NOSH 657,689 131,595 131,534 131,585 131,575 131,562 131,593 192.60%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.42% 11.79% 13.43% 11.66% 11.98% 11.77% 14.32% -
ROE 27.62% 24.70% 29.06% 128.72% 26.95% 28.15% 36.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 86.45 423.20 415.53 397.42 414.02 409.13 427.78 -65.59%
EPS 11.60 49.90 55.80 9.27 49.59 48.14 61.24 -67.05%
DPS 2.67 0.00 0.00 4.50 10.00 15.00 0.00 -
NAPS 0.42 2.02 1.92 0.36 1.84 1.71 1.70 -60.66%
Adjusted Per Share Value based on latest NOSH - 131,638
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.57 56.39 55.34 52.95 55.16 54.50 57.00 0.66%
EPS 7.72 6.65 7.43 6.17 6.61 6.41 8.16 -3.63%
DPS 1.78 0.00 0.00 0.60 1.33 2.00 0.00 -
NAPS 0.2797 0.2692 0.2557 0.048 0.2451 0.2278 0.2265 15.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.09 0.91 0.76 0.76 0.75 0.60 -
P/RPS 1.23 0.26 0.22 0.19 0.18 0.18 0.14 326.34%
P/EPS 9.14 2.18 1.63 1.64 1.53 1.56 0.98 343.68%
EY 10.94 45.78 61.32 60.97 65.25 64.19 102.07 -77.46%
DY 2.52 0.00 0.00 5.92 13.16 20.00 0.00 -
P/NAPS 2.52 0.54 0.47 2.11 0.41 0.44 0.35 273.31%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 1.08 1.07 1.00 0.82 0.72 0.85 0.61 -
P/RPS 1.25 0.25 0.24 0.21 0.17 0.21 0.14 330.95%
P/EPS 9.31 2.14 1.79 1.77 1.45 1.77 1.00 343.15%
EY 10.74 46.64 55.80 56.51 68.87 56.64 100.39 -77.49%
DY 2.47 0.00 0.00 5.49 13.89 17.65 0.00 -
P/NAPS 2.57 0.53 0.52 2.28 0.39 0.50 0.36 271.19%

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