[PADINI] QoQ Cumulative 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- 23.72%
YoY- -10.42%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 670,249 451,395 217,220 789,765 612,728 408,738 201,056 123.32%
PBT 106,259 78,198 38,962 117,605 94,880 61,646 34,480 111.91%
Tax -29,009 -22,061 -11,225 -32,252 -25,892 -17,198 -9,168 115.68%
NP 77,250 56,137 27,737 85,353 68,988 44,448 25,312 110.54%
-
NP to SH 77,250 56,137 27,737 85,353 68,988 44,448 25,312 110.54%
-
Tax Rate 27.30% 28.21% 28.81% 27.42% 27.29% 27.90% 26.59% -
Total Cost 592,999 395,258 189,483 704,412 543,740 364,290 175,744 125.13%
-
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 59,211 42,764 16,447 52,632 39,482 26,303 13,167 172.69%
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 19.90% 14.46% 7.27% 22.76% 18.72% 12.52% 7.25% -
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 101.88 68.61 33.02 120.04 93.11 62.16 30.54 123.42%
EPS 11.81 8.63 4.22 12.97 10.49 6.65 3.85 111.26%
DPS 9.00 6.50 2.50 8.00 6.00 4.00 2.00 172.81%
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 101.88 68.61 33.02 120.04 93.13 62.13 30.56 123.32%
EPS 11.74 8.53 4.22 12.97 10.49 6.76 3.85 110.42%
DPS 9.00 6.50 2.50 8.00 6.00 4.00 2.00 172.81%
NAPS 0.59 0.59 0.58 0.57 0.5601 0.5397 0.5304 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 1.87 2.64 5.33 1.57 2.06 2.98 6.88 -58.07%
P/EPS 16.27 21.21 41.75 14.57 18.31 27.37 54.62 -55.43%
EY 6.15 4.71 2.40 6.86 5.46 3.65 1.83 124.52%
DY 4.71 3.59 1.42 4.23 3.13 2.16 0.95 191.04%
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 1.99 2.42 5.00 1.38 2.23 2.91 5.96 -51.90%
P/EPS 17.29 19.45 39.14 12.80 19.84 26.78 47.34 -48.93%
EY 5.78 5.14 2.56 7.82 5.04 3.73 2.11 95.89%
DY 4.43 3.92 1.52 4.82 2.88 2.21 1.10 153.34%
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