[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -69.91%
YoY- -8.92%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 558,561 426,415 278,455 136,641 522,949 408,560 269,127 62.92%
PBT 104,632 79,269 45,915 25,651 86,280 67,463 43,643 79.41%
Tax -29,337 -22,050 -13,082 -7,302 -25,306 -18,530 -11,976 82.01%
NP 75,295 57,219 32,833 18,349 60,974 48,933 31,667 78.42%
-
NP to SH 75,295 57,219 32,833 18,349 60,974 48,933 31,667 78.42%
-
Tax Rate 28.04% 27.82% 28.49% 28.47% 29.33% 27.47% 27.44% -
Total Cost 483,266 369,196 245,622 118,292 461,975 359,627 237,460 60.80%
-
Net Worth 283,014 276,229 265,822 252,545 47,370 242,099 224,971 16.58%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 26,326 13,153 - - 5,921 9,868 9,867 92.71%
Div Payout % 34.97% 22.99% - - 9.71% 20.17% 31.16% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 283,014 276,229 265,822 252,545 47,370 242,099 224,971 16.58%
NOSH 658,173 657,689 131,595 131,534 131,585 131,575 131,562 193.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.48% 13.42% 11.79% 13.43% 11.66% 11.98% 11.77% -
ROE 26.60% 20.71% 12.35% 7.27% 128.72% 20.21% 14.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.87 64.84 211.60 103.88 397.42 310.51 204.56 -44.46%
EPS 11.44 8.70 24.95 13.95 9.27 37.19 24.07 -39.18%
DPS 4.00 2.00 0.00 0.00 4.50 7.50 7.50 -34.31%
NAPS 0.43 0.42 2.02 1.92 0.36 1.84 1.71 -60.26%
Adjusted Per Share Value based on latest NOSH - 131,534
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.56 43.18 28.20 13.84 52.95 41.37 27.25 62.93%
EPS 7.62 5.79 3.32 1.86 6.17 4.95 3.21 78.23%
DPS 2.67 1.33 0.00 0.00 0.60 1.00 1.00 92.80%
NAPS 0.2866 0.2797 0.2692 0.2557 0.048 0.2451 0.2278 16.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.06 1.09 0.91 0.76 0.76 0.75 -
P/RPS 1.25 1.63 0.52 0.88 0.19 0.24 0.37 125.65%
P/EPS 9.27 12.18 4.37 6.52 1.64 2.04 3.12 107.08%
EY 10.79 8.21 22.89 15.33 60.97 48.93 32.09 -51.74%
DY 3.77 1.89 0.00 0.00 5.92 9.87 10.00 -47.90%
P/NAPS 2.47 2.52 0.54 0.47 2.11 0.41 0.44 216.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.89 1.08 1.07 1.00 0.82 0.72 0.85 -
P/RPS 1.05 1.67 0.51 0.96 0.21 0.23 0.42 84.51%
P/EPS 7.78 12.41 4.29 7.17 1.77 1.94 3.53 69.60%
EY 12.85 8.06 23.32 13.95 56.51 51.65 28.32 -41.03%
DY 4.49 1.85 0.00 0.00 5.49 10.42 8.82 -36.32%
P/NAPS 2.07 2.57 0.53 0.52 2.28 0.39 0.50 158.50%

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