[PADINI] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -7.21%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 893,665 902,790 868,880 789,765 816,970 817,476 804,224 7.29%
PBT 141,678 156,396 155,848 117,605 126,506 123,292 137,920 1.81%
Tax -38,678 -44,122 -44,900 -32,252 -34,522 -34,396 -36,672 3.61%
NP 103,000 112,274 110,948 85,353 91,984 88,896 101,248 1.15%
-
NP to SH 103,000 112,274 110,948 85,353 91,984 88,896 101,248 1.15%
-
Tax Rate 27.30% 28.21% 28.81% 27.42% 27.29% 27.90% 26.59% -
Total Cost 790,665 790,516 757,932 704,412 724,986 728,580 702,976 8.15%
-
Net Worth 388,166 388,166 381,587 375,008 368,505 355,103 348,939 7.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 78,949 85,528 65,790 52,632 52,643 52,607 52,670 31.00%
Div Payout % 76.65% 76.18% 59.30% 61.66% 57.23% 59.18% 52.02% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 388,166 388,166 381,587 375,008 368,505 355,103 348,939 7.36%
NOSH 657,909 657,909 657,909 657,909 658,045 657,598 658,376 -0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.53% 12.44% 12.77% 10.81% 11.26% 10.87% 12.59% -
ROE 26.54% 28.92% 29.08% 22.76% 24.96% 25.03% 29.02% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 135.83 137.22 132.07 120.04 124.15 124.31 122.15 7.34%
EPS 15.75 17.26 16.88 12.97 13.99 13.30 15.40 1.51%
DPS 12.00 13.00 10.00 8.00 8.00 8.00 8.00 31.06%
NAPS 0.59 0.59 0.58 0.57 0.56 0.54 0.53 7.41%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.49 91.41 87.98 79.97 82.72 82.77 81.43 7.29%
EPS 10.43 11.37 11.23 8.64 9.31 9.00 10.25 1.16%
DPS 7.99 8.66 6.66 5.33 5.33 5.33 5.33 31.01%
NAPS 0.393 0.393 0.3864 0.3797 0.3731 0.3596 0.3533 7.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.91 1.81 1.76 1.89 1.92 1.85 2.10 -
P/RPS 1.41 1.32 1.33 1.57 1.55 1.49 1.72 -12.41%
P/EPS 12.20 10.61 10.44 14.57 13.74 13.69 13.66 -7.26%
EY 8.20 9.43 9.58 6.86 7.28 7.31 7.32 7.86%
DY 6.28 7.18 5.68 4.23 4.17 4.32 3.81 39.57%
P/NAPS 3.24 3.07 3.03 3.32 3.43 3.43 3.96 -12.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 -
Price 2.03 1.66 1.65 1.66 2.08 1.81 1.82 -
P/RPS 1.49 1.21 1.25 1.38 1.68 1.46 1.49 0.00%
P/EPS 12.97 9.73 9.78 12.80 14.88 13.39 11.83 6.33%
EY 7.71 10.28 10.22 7.82 6.72 7.47 8.45 -5.93%
DY 5.91 7.83 6.06 4.82 3.85 4.42 4.40 21.75%
P/NAPS 3.44 2.81 2.84 2.91 3.71 3.35 3.43 0.19%

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