[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 105.96%
YoY- 69.03%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 201,056 726,112 556,574 380,568 178,115 558,561 426,415 -39.33%
PBT 34,480 129,689 107,536 75,608 36,740 104,632 79,269 -42.50%
Tax -9,168 -34,408 -27,752 -20,111 -9,794 -29,337 -22,050 -44.20%
NP 25,312 95,281 79,784 55,497 26,946 75,295 57,219 -41.85%
-
NP to SH 25,312 95,281 79,784 55,497 26,946 75,295 57,219 -41.85%
-
Tax Rate 26.59% 26.53% 25.81% 26.60% 26.66% 28.04% 27.82% -
Total Cost 175,744 630,831 476,790 325,071 151,169 483,266 369,196 -38.95%
-
Net Worth 348,939 342,074 335,533 328,954 308,893 283,014 276,229 16.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,167 39,470 26,316 13,158 - 26,326 13,153 0.07%
Div Payout % 52.02% 41.43% 32.98% 23.71% - 34.97% 22.99% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 348,939 342,074 335,533 328,954 308,893 283,014 276,229 16.80%
NOSH 658,376 657,836 657,909 657,909 657,219 658,173 657,689 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.59% 13.12% 14.33% 14.58% 15.13% 13.48% 13.42% -
ROE 7.25% 27.85% 23.78% 16.87% 8.72% 26.60% 20.71% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.54 110.38 84.60 57.85 27.10 84.87 64.84 -39.38%
EPS 3.85 14.48 12.13 8.44 4.10 11.44 8.70 -41.84%
DPS 2.00 6.00 4.00 2.00 0.00 4.00 2.00 0.00%
NAPS 0.53 0.52 0.51 0.50 0.47 0.43 0.42 16.72%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.36 73.52 56.36 38.53 18.04 56.56 43.18 -39.33%
EPS 2.56 9.65 8.08 5.62 2.73 7.62 5.79 -41.87%
DPS 1.33 4.00 2.66 1.33 0.00 2.67 1.33 0.00%
NAPS 0.3533 0.3464 0.3397 0.3331 0.3128 0.2866 0.2797 16.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.10 1.84 1.45 1.09 0.87 1.06 1.06 -
P/RPS 6.88 1.67 1.71 1.88 3.21 1.25 1.63 160.49%
P/EPS 54.62 12.70 11.96 12.92 21.22 9.27 12.18 171.19%
EY 1.83 7.87 8.36 7.74 4.71 10.79 8.21 -63.13%
DY 0.95 3.26 2.76 1.83 0.00 3.77 1.89 -36.70%
P/NAPS 3.96 3.54 2.84 2.18 1.85 2.47 2.52 35.05%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 -
Price 1.82 2.33 1.80 1.33 1.05 0.89 1.08 -
P/RPS 5.96 2.11 2.13 2.30 3.87 1.05 1.67 132.99%
P/EPS 47.34 16.09 14.84 15.77 25.61 7.78 12.41 143.54%
EY 2.11 6.22 6.74 6.34 3.90 12.85 8.06 -58.97%
DY 1.10 2.58 2.22 1.50 0.00 4.49 1.85 -29.22%
P/NAPS 3.43 4.48 3.53 2.66 2.23 2.07 2.57 21.15%

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