[PADINI] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -2.95%
YoY- 14.75%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 558,561 540,804 532,277 518,858 522,949 507,478 487,683 9.49%
PBT 104,632 98,086 88,552 84,900 86,280 74,035 65,668 36.53%
Tax -29,337 -28,826 -26,412 -25,724 -25,306 -19,469 -17,346 42.08%
NP 75,295 69,260 62,140 59,176 60,974 54,566 48,322 34.51%
-
NP to SH 75,295 69,260 62,140 59,176 60,974 54,566 48,322 34.51%
-
Tax Rate 28.04% 29.39% 29.83% 30.30% 29.33% 26.30% 26.41% -
Total Cost 483,266 471,544 470,137 459,682 461,975 452,912 439,361 6.57%
-
Net Worth 282,642 276,067 263,106 131,534 131,638 131,600 225,133 16.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 26,292 17,095 3,949 3,949 3,949 7,923 7,923 122.96%
Div Payout % 34.92% 24.68% 6.36% 6.67% 6.48% 14.52% 16.40% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 282,642 276,067 263,106 131,534 131,638 131,600 225,133 16.42%
NOSH 657,309 657,304 131,553 131,534 131,638 131,600 131,657 192.97%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.48% 12.81% 11.67% 11.41% 11.66% 10.75% 9.91% -
ROE 26.64% 25.09% 23.62% 44.99% 46.32% 41.46% 21.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.98 82.28 404.61 394.47 397.26 385.62 370.42 -62.62%
EPS 11.46 10.54 47.24 44.99 46.32 41.46 36.70 -54.07%
DPS 4.00 2.60 3.00 3.00 3.00 6.00 6.00 -23.74%
NAPS 0.43 0.42 2.00 1.00 1.00 1.00 1.71 -60.26%
Adjusted Per Share Value based on latest NOSH - 131,534
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.90 82.20 80.90 78.86 79.49 77.13 74.13 9.49%
EPS 11.44 10.53 9.45 8.99 9.27 8.29 7.34 34.53%
DPS 4.00 2.60 0.60 0.60 0.60 1.20 1.20 123.63%
NAPS 0.4296 0.4196 0.3999 0.1999 0.2001 0.20 0.3422 16.42%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.06 1.06 1.09 0.91 0.76 0.76 0.75 -
P/RPS 1.25 1.29 0.27 0.23 0.19 0.20 0.20 240.44%
P/EPS 9.25 10.06 2.31 2.02 1.64 1.83 2.04 174.71%
EY 10.81 9.94 43.34 49.44 60.95 54.56 48.94 -63.56%
DY 3.77 2.45 2.75 3.30 3.95 7.89 8.00 -39.52%
P/NAPS 2.47 2.52 0.55 0.91 0.76 0.76 0.44 216.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.89 1.08 1.07 1.00 0.82 0.72 0.85 -
P/RPS 1.05 1.31 0.26 0.25 0.21 0.19 0.23 175.96%
P/EPS 7.77 10.25 2.27 2.22 1.77 1.74 2.32 124.34%
EY 12.87 9.76 44.15 44.99 56.49 57.59 43.18 -55.47%
DY 4.49 2.41 2.80 3.00 3.66 8.33 7.06 -26.10%
P/NAPS 2.07 2.57 0.54 1.00 0.82 0.72 0.50 158.50%

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