[PADINI] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -14.93%
YoY- -0.41%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 207,682 201,056 169,538 176,006 202,453 178,115 132,146 34.98%
PBT 27,166 34,480 22,153 31,928 38,868 36,740 25,363 4.66%
Tax -8,030 -9,168 -6,656 -7,641 -10,317 -9,794 -7,287 6.65%
NP 19,136 25,312 15,497 24,287 28,551 26,946 18,076 3.85%
-
NP to SH 19,136 25,312 15,497 24,287 28,551 26,946 18,076 3.85%
-
Tax Rate 29.56% 26.59% 30.05% 23.93% 26.54% 26.66% 28.73% -
Total Cost 188,546 175,744 154,041 151,719 173,902 151,169 114,070 39.58%
-
Net Worth 355,757 348,939 342,337 335,533 328,954 308,893 282,642 16.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,176 13,167 13,166 13,158 13,158 - 13,146 0.15%
Div Payout % 68.86% 52.02% 84.96% 54.18% 46.09% - 72.73% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 355,757 348,939 342,337 335,533 328,954 308,893 282,642 16.49%
NOSH 658,809 658,376 658,340 657,909 657,909 657,219 657,309 0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.21% 12.59% 9.14% 13.80% 14.10% 15.13% 13.68% -
ROE 5.38% 7.25% 4.53% 7.24% 8.68% 8.72% 6.40% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.52 30.54 25.75 26.75 30.77 27.10 20.10 34.79%
EPS 2.91 3.85 2.36 3.69 4.34 4.10 2.75 3.82%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 2.00 0.00%
NAPS 0.54 0.53 0.52 0.51 0.50 0.47 0.43 16.31%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.57 30.56 25.77 26.75 30.77 27.07 20.09 34.97%
EPS 2.91 3.85 2.36 3.69 4.34 4.10 2.75 3.82%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 2.00 0.00%
NAPS 0.5407 0.5304 0.5203 0.51 0.50 0.4695 0.4296 16.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.85 2.10 1.84 1.45 1.09 0.87 1.06 -
P/RPS 5.87 6.88 7.14 5.42 3.54 3.21 5.27 7.41%
P/EPS 63.69 54.62 78.17 39.28 25.12 21.22 38.55 39.54%
EY 1.57 1.83 1.28 2.55 3.98 4.71 2.59 -28.26%
DY 1.08 0.95 1.09 1.38 1.83 0.00 1.89 -31.02%
P/NAPS 3.43 3.96 3.54 2.84 2.18 1.85 2.47 24.34%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 1.81 1.82 2.33 1.80 1.33 1.05 0.89 -
P/RPS 5.74 5.96 9.05 6.73 4.32 3.87 4.43 18.75%
P/EPS 62.31 47.34 98.98 48.76 30.65 25.61 32.36 54.46%
EY 1.60 2.11 1.01 2.05 3.26 3.90 3.09 -35.38%
DY 1.10 1.10 0.86 1.11 1.50 0.00 2.25 -37.80%
P/NAPS 3.35 3.43 4.48 3.53 2.66 2.23 2.07 37.64%

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