[PADINI] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 3.47%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 902,790 868,880 789,765 816,970 817,476 804,224 726,112 15.58%
PBT 156,396 155,848 117,605 126,506 123,292 137,920 129,689 13.25%
Tax -44,122 -44,900 -32,252 -34,522 -34,396 -36,672 -34,408 17.97%
NP 112,274 110,948 85,353 91,984 88,896 101,248 95,281 11.52%
-
NP to SH 112,274 110,948 85,353 91,984 88,896 101,248 95,281 11.52%
-
Tax Rate 28.21% 28.81% 27.42% 27.29% 27.90% 26.59% 26.53% -
Total Cost 790,516 757,932 704,412 724,986 728,580 702,976 630,831 16.18%
-
Net Worth 388,166 381,587 375,008 368,505 355,103 348,939 342,074 8.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 85,528 65,790 52,632 52,643 52,607 52,670 39,470 67.21%
Div Payout % 76.18% 59.30% 61.66% 57.23% 59.18% 52.02% 41.43% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 388,166 381,587 375,008 368,505 355,103 348,939 342,074 8.76%
NOSH 657,909 657,909 657,909 658,045 657,598 658,376 657,836 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.44% 12.77% 10.81% 11.26% 10.87% 12.59% 13.12% -
ROE 28.92% 29.08% 22.76% 24.96% 25.03% 29.02% 27.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 137.22 132.07 120.04 124.15 124.31 122.15 110.38 15.57%
EPS 17.26 16.88 12.97 13.99 13.30 15.40 14.48 12.38%
DPS 13.00 10.00 8.00 8.00 8.00 8.00 6.00 67.20%
NAPS 0.59 0.58 0.57 0.56 0.54 0.53 0.52 8.75%
Adjusted Per Share Value based on latest NOSH - 657,108
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 137.22 132.07 120.04 124.18 124.25 122.24 110.37 15.57%
EPS 17.07 16.86 12.97 13.98 13.51 15.39 14.48 11.56%
DPS 13.00 10.00 8.00 8.00 8.00 8.01 6.00 67.20%
NAPS 0.59 0.58 0.57 0.5601 0.5397 0.5304 0.5199 8.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.81 1.76 1.89 1.92 1.85 2.10 1.84 -
P/RPS 1.32 1.33 1.57 1.55 1.49 1.72 1.67 -14.47%
P/EPS 10.61 10.44 14.57 13.74 13.69 13.66 12.70 -11.26%
EY 9.43 9.58 6.86 7.28 7.31 7.32 7.87 12.77%
DY 7.18 5.68 4.23 4.17 4.32 3.81 3.26 69.03%
P/NAPS 3.07 3.03 3.32 3.43 3.43 3.96 3.54 -9.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.66 1.65 1.66 2.08 1.81 1.82 2.33 -
P/RPS 1.21 1.25 1.38 1.68 1.46 1.49 2.11 -30.90%
P/EPS 9.73 9.78 12.80 14.88 13.39 11.83 16.09 -28.42%
EY 10.28 10.22 7.82 6.72 7.47 8.45 6.22 39.65%
DY 7.83 6.06 4.82 3.85 4.42 4.40 2.58 109.19%
P/NAPS 2.81 2.84 2.91 3.71 3.35 3.43 4.48 -26.66%

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