[PADINI] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -10.05%
YoY- -14.01%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 805,929 789,765 782,266 754,282 749,053 726,112 688,720 11.03%
PBT 121,822 117,340 117,033 115,727 127,429 129,689 132,899 -5.63%
Tax -34,322 -32,265 -32,548 -31,495 -33,782 -34,408 -35,039 -1.36%
NP 87,500 85,075 84,485 84,232 93,647 95,281 97,860 -7.18%
-
NP to SH 87,500 85,075 84,485 84,232 93,647 95,281 97,860 -7.18%
-
Tax Rate 28.17% 27.50% 27.81% 27.21% 26.51% 26.53% 26.37% -
Total Cost 718,429 704,690 697,781 670,050 655,406 630,831 590,860 13.90%
-
Net Worth 381,587 375,194 367,980 355,757 348,939 342,337 335,533 8.94%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 55,930 52,650 52,652 52,674 52,655 39,487 39,462 26.14%
Div Payout % 63.92% 61.89% 62.32% 62.53% 56.23% 41.44% 40.33% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 381,587 375,194 367,980 355,757 348,939 342,337 335,533 8.94%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.86% 10.77% 10.80% 11.17% 12.50% 13.12% 14.21% -
ROE 22.93% 22.67% 22.96% 23.68% 26.84% 27.83% 29.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 122.50 119.98 119.05 114.49 113.77 110.29 104.68 11.03%
EPS 13.30 12.92 12.86 12.79 14.22 14.47 14.87 -7.16%
DPS 8.50 8.00 8.00 8.00 8.00 6.00 6.00 26.11%
NAPS 0.58 0.57 0.56 0.54 0.53 0.52 0.51 8.94%
Adjusted Per Share Value based on latest NOSH - 658,809
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.60 79.97 79.21 76.38 75.85 73.52 69.74 11.02%
EPS 8.86 8.61 8.55 8.53 9.48 9.65 9.91 -7.18%
DPS 5.66 5.33 5.33 5.33 5.33 4.00 4.00 26.01%
NAPS 0.3864 0.3799 0.3726 0.3602 0.3533 0.3466 0.3397 8.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.76 1.89 1.92 1.85 2.10 1.84 1.45 -
P/RPS 1.44 1.58 1.61 1.62 1.85 1.67 1.39 2.38%
P/EPS 13.23 14.62 14.93 14.47 14.76 12.71 9.75 22.54%
EY 7.56 6.84 6.70 6.91 6.77 7.87 10.26 -18.40%
DY 4.83 4.23 4.17 4.32 3.81 3.26 4.14 10.81%
P/NAPS 3.03 3.32 3.43 3.43 3.96 3.54 2.84 4.40%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.65 1.66 2.08 1.81 1.82 2.33 1.80 -
P/RPS 1.35 1.38 1.75 1.58 1.60 2.11 1.72 -14.89%
P/EPS 12.41 12.84 16.18 14.16 12.80 16.10 12.10 1.69%
EY 8.06 7.79 6.18 7.06 7.82 6.21 8.26 -1.61%
DY 5.15 4.82 3.85 4.42 4.40 2.58 3.33 33.69%
P/NAPS 2.84 2.91 3.71 3.35 3.43 4.48 3.53 -13.48%

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