[PADINI] QoQ 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- -36.16%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 218,854 234,175 217,220 177,037 203,990 207,682 201,056 5.82%
PBT 28,061 39,236 38,962 21,792 33,234 27,166 34,480 -12.84%
Tax -6,948 -10,836 -11,225 -6,126 -8,694 -8,030 -9,168 -16.89%
NP 21,113 28,400 27,737 15,666 24,540 19,136 25,312 -11.39%
-
NP to SH 21,113 28,400 27,737 15,666 24,540 19,136 25,312 -11.39%
-
Tax Rate 24.76% 27.62% 28.81% 28.11% 26.16% 29.56% 26.59% -
Total Cost 197,741 205,775 189,483 161,371 179,450 188,546 175,744 8.18%
-
Net Worth 388,166 388,166 381,587 375,008 367,980 355,757 348,939 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 16,447 26,316 16,447 13,158 13,142 13,176 13,167 16.00%
Div Payout % 77.90% 92.66% 59.30% 83.99% 53.55% 68.86% 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 388,166 388,166 381,587 375,008 367,980 355,757 348,939 7.36%
NOSH 657,909 657,909 657,909 657,909 657,108 658,809 658,376 -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 9.65% 12.13% 12.77% 8.85% 12.03% 9.21% 12.59% -
ROE 5.44% 7.32% 7.27% 4.18% 6.67% 5.38% 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 33.27 35.59 33.02 26.91 31.04 31.52 30.54 5.87%
EPS 3.18 4.32 4.22 2.38 3.73 2.91 3.85 -11.97%
DPS 2.50 4.00 2.50 2.00 2.00 2.00 2.00 16.05%
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 22.16 23.71 21.99 17.93 20.66 21.03 20.36 5.81%
EPS 2.14 2.88 2.81 1.59 2.48 1.94 2.56 -11.27%
DPS 1.67 2.66 1.67 1.33 1.33 1.33 1.33 16.40%
NAPS 0.393 0.393 0.3864 0.3797 0.3726 0.3602 0.3533 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 5.74 5.09 5.33 7.02 6.18 5.87 6.88 -11.38%
P/EPS 59.52 41.93 41.75 79.37 51.41 63.69 54.62 5.90%
EY 1.68 2.38 2.40 1.26 1.95 1.57 1.83 -5.54%
DY 1.31 2.21 1.42 1.06 1.04 1.08 0.95 23.91%
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 6.10 4.66 5.00 6.17 6.70 5.74 5.96 1.56%
P/EPS 63.26 38.46 39.14 69.71 55.70 62.31 47.34 21.34%
EY 1.58 2.60 2.56 1.43 1.80 1.60 2.11 -17.55%
DY 1.23 2.41 1.52 1.20 0.96 1.10 1.10 7.73%
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