[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -73.43%
YoY- -6.06%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 789,765 612,728 408,738 201,056 726,112 556,574 380,568 62.76%
PBT 117,605 94,880 61,646 34,480 129,689 107,536 75,608 34.28%
Tax -32,252 -25,892 -17,198 -9,168 -34,408 -27,752 -20,111 37.04%
NP 85,353 68,988 44,448 25,312 95,281 79,784 55,497 33.27%
-
NP to SH 85,353 68,988 44,448 25,312 95,281 79,784 55,497 33.27%
-
Tax Rate 27.42% 27.29% 27.90% 26.59% 26.53% 25.81% 26.60% -
Total Cost 704,412 543,740 364,290 175,744 630,831 476,790 325,071 67.53%
-
Net Worth 375,008 368,505 355,103 348,939 342,074 335,533 328,954 9.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 52,632 39,482 26,303 13,167 39,470 26,316 13,158 152.19%
Div Payout % 61.66% 57.23% 59.18% 52.02% 41.43% 32.98% 23.71% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 375,008 368,505 355,103 348,939 342,074 335,533 328,954 9.13%
NOSH 657,909 658,045 657,598 658,376 657,836 657,909 657,909 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.81% 11.26% 10.87% 12.59% 13.12% 14.33% 14.58% -
ROE 22.76% 18.72% 12.52% 7.25% 27.85% 23.78% 16.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 120.04 93.11 62.16 30.54 110.38 84.60 57.85 62.75%
EPS 12.97 10.49 6.65 3.85 14.48 12.13 8.44 33.20%
DPS 8.00 6.00 4.00 2.00 6.00 4.00 2.00 152.19%
NAPS 0.57 0.56 0.54 0.53 0.52 0.51 0.50 9.13%
Adjusted Per Share Value based on latest NOSH - 658,376
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.97 62.04 41.39 20.36 73.52 56.36 38.53 62.78%
EPS 8.64 6.99 4.50 2.56 9.65 8.08 5.62 33.23%
DPS 5.33 4.00 2.66 1.33 4.00 2.66 1.33 152.51%
NAPS 0.3797 0.3731 0.3596 0.3533 0.3464 0.3397 0.3331 9.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.89 1.92 1.85 2.10 1.84 1.45 1.09 -
P/RPS 1.57 2.06 2.98 6.88 1.67 1.71 1.88 -11.32%
P/EPS 14.57 18.31 27.37 54.62 12.70 11.96 12.92 8.35%
EY 6.86 5.46 3.65 1.83 7.87 8.36 7.74 -7.73%
DY 4.23 3.13 2.16 0.95 3.26 2.76 1.83 74.90%
P/NAPS 3.32 3.43 3.43 3.96 3.54 2.84 2.18 32.40%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 -
Price 1.66 2.08 1.81 1.82 2.33 1.80 1.33 -
P/RPS 1.38 2.23 2.91 5.96 2.11 2.13 2.30 -28.88%
P/EPS 12.80 19.84 26.78 47.34 16.09 14.84 15.77 -12.99%
EY 7.82 5.04 3.73 2.11 6.22 6.74 6.34 15.02%
DY 4.82 2.88 2.21 1.10 2.58 2.22 1.50 117.91%
P/NAPS 2.91 3.71 3.35 3.43 4.48 3.53 2.66 6.17%

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