[PADINI] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 8.71%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 688,720 660,674 600,035 558,561 540,804 532,277 518,858 20.75%
PBT 132,899 134,325 115,721 104,632 98,086 88,552 84,900 34.77%
Tax -35,039 -36,366 -31,829 -29,337 -28,826 -26,412 -25,724 22.85%
NP 97,860 97,959 83,892 75,295 69,260 62,140 59,176 39.79%
-
NP to SH 97,860 97,959 83,892 75,295 69,260 62,140 59,176 39.79%
-
Tax Rate 26.37% 27.07% 27.50% 28.04% 29.39% 29.83% 30.30% -
Total Cost 590,860 562,715 516,143 483,266 471,544 470,137 459,682 18.20%
-
Net Worth 335,533 328,954 308,893 282,642 276,067 263,106 131,534 86.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 39,462 39,450 26,292 26,292 17,095 3,949 3,949 363.29%
Div Payout % 40.33% 40.27% 31.34% 34.92% 24.68% 6.36% 6.67% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 335,533 328,954 308,893 282,642 276,067 263,106 131,534 86.58%
NOSH 657,909 657,909 657,219 657,309 657,304 131,553 131,534 192.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.21% 14.83% 13.98% 13.48% 12.81% 11.67% 11.41% -
ROE 29.17% 29.78% 27.16% 26.64% 25.09% 23.62% 44.99% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 104.68 100.42 91.30 84.98 82.28 404.61 394.47 -58.67%
EPS 14.87 14.89 12.76 11.46 10.54 47.24 44.99 -52.16%
DPS 6.00 6.00 4.00 4.00 2.60 3.00 3.00 58.67%
NAPS 0.51 0.50 0.47 0.43 0.42 2.00 1.00 -36.14%
Adjusted Per Share Value based on latest NOSH - 657,309
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 69.74 66.90 60.76 56.56 54.76 53.90 52.54 20.75%
EPS 9.91 9.92 8.49 7.62 7.01 6.29 5.99 39.84%
DPS 4.00 3.99 2.66 2.66 1.73 0.40 0.40 363.50%
NAPS 0.3397 0.3331 0.3128 0.2862 0.2795 0.2664 0.1332 86.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.45 1.09 0.87 1.06 1.06 1.09 0.91 -
P/RPS 1.39 1.09 0.95 1.25 1.29 0.27 0.23 231.42%
P/EPS 9.75 7.32 6.82 9.25 10.06 2.31 2.02 185.33%
EY 10.26 13.66 14.67 10.81 9.94 43.34 49.44 -64.91%
DY 4.14 5.50 4.60 3.77 2.45 2.75 3.30 16.30%
P/NAPS 2.84 2.18 1.85 2.47 2.52 0.55 0.91 113.41%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 -
Price 1.80 1.33 1.05 0.89 1.08 1.07 1.00 -
P/RPS 1.72 1.32 1.15 1.05 1.31 0.26 0.25 261.31%
P/EPS 12.10 8.93 8.23 7.77 10.25 2.27 2.22 209.39%
EY 8.26 11.20 12.16 12.87 9.76 44.15 44.99 -67.66%
DY 3.33 4.51 3.81 4.49 2.41 2.80 3.00 7.19%
P/NAPS 3.53 2.66 2.23 2.07 2.57 0.54 1.00 131.65%

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