[PADINI] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 28.24%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 234,175 217,220 177,037 203,990 207,682 201,056 169,538 23.95%
PBT 39,236 38,962 21,792 33,234 27,166 34,480 22,153 46.23%
Tax -10,836 -11,225 -6,126 -8,694 -8,030 -9,168 -6,656 38.26%
NP 28,400 27,737 15,666 24,540 19,136 25,312 15,497 49.58%
-
NP to SH 28,400 27,737 15,666 24,540 19,136 25,312 15,497 49.58%
-
Tax Rate 27.62% 28.81% 28.11% 26.16% 29.56% 26.59% 30.05% -
Total Cost 205,775 189,483 161,371 179,450 188,546 175,744 154,041 21.22%
-
Net Worth 388,166 381,587 375,008 367,980 355,757 348,939 342,337 8.71%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 26,316 16,447 13,158 13,142 13,176 13,167 13,166 58.47%
Div Payout % 92.66% 59.30% 83.99% 53.55% 68.86% 52.02% 84.96% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 388,166 381,587 375,008 367,980 355,757 348,939 342,337 8.71%
NOSH 657,909 657,909 657,909 657,108 658,809 658,376 658,340 -0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.13% 12.77% 8.85% 12.03% 9.21% 12.59% 9.14% -
ROE 7.32% 7.27% 4.18% 6.67% 5.38% 7.25% 4.53% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.59 33.02 26.91 31.04 31.52 30.54 25.75 24.00%
EPS 4.32 4.22 2.38 3.73 2.91 3.85 2.36 49.47%
DPS 4.00 2.50 2.00 2.00 2.00 2.00 2.00 58.53%
NAPS 0.59 0.58 0.57 0.56 0.54 0.53 0.52 8.75%
Adjusted Per Share Value based on latest NOSH - 657,108
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.71 21.99 17.93 20.66 21.03 20.36 17.17 23.93%
EPS 2.88 2.81 1.59 2.48 1.94 2.56 1.57 49.68%
DPS 2.66 1.67 1.33 1.33 1.33 1.33 1.33 58.53%
NAPS 0.393 0.3864 0.3797 0.3726 0.3602 0.3533 0.3466 8.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.81 1.76 1.89 1.92 1.85 2.10 1.84 -
P/RPS 5.09 5.33 7.02 6.18 5.87 6.88 7.14 -20.14%
P/EPS 41.93 41.75 79.37 51.41 63.69 54.62 78.17 -33.90%
EY 2.38 2.40 1.26 1.95 1.57 1.83 1.28 51.03%
DY 2.21 1.42 1.06 1.04 1.08 0.95 1.09 59.98%
P/NAPS 3.07 3.03 3.32 3.43 3.43 3.96 3.54 -9.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.66 1.65 1.66 2.08 1.81 1.82 2.33 -
P/RPS 4.66 5.00 6.17 6.70 5.74 5.96 9.05 -35.67%
P/EPS 38.46 39.14 69.71 55.70 62.31 47.34 98.98 -46.65%
EY 2.60 2.56 1.43 1.80 1.60 2.11 1.01 87.50%
DY 2.41 1.52 1.20 0.96 1.10 1.10 0.86 98.39%
P/NAPS 2.81 2.84 2.91 3.71 3.35 3.43 4.48 -26.66%

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