[PADINI] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 11.46%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 660,674 600,035 558,561 540,804 532,277 518,858 522,949 16.81%
PBT 134,325 115,721 104,632 98,086 88,552 84,900 86,280 34.21%
Tax -36,366 -31,829 -29,337 -28,826 -26,412 -25,724 -25,306 27.26%
NP 97,959 83,892 75,295 69,260 62,140 59,176 60,974 37.05%
-
NP to SH 97,959 83,892 75,295 69,260 62,140 59,176 60,974 37.05%
-
Tax Rate 27.07% 27.50% 28.04% 29.39% 29.83% 30.30% 29.33% -
Total Cost 562,715 516,143 483,266 471,544 470,137 459,682 461,975 14.01%
-
Net Worth 328,954 308,893 282,642 276,067 263,106 131,534 131,638 83.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 39,450 26,292 26,292 17,095 3,949 3,949 3,949 361.90%
Div Payout % 40.27% 31.34% 34.92% 24.68% 6.36% 6.67% 6.48% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 328,954 308,893 282,642 276,067 263,106 131,534 131,638 83.84%
NOSH 657,909 657,219 657,309 657,304 131,553 131,534 131,638 191.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.83% 13.98% 13.48% 12.81% 11.67% 11.41% 11.66% -
ROE 29.78% 27.16% 26.64% 25.09% 23.62% 44.99% 46.32% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 100.42 91.30 84.98 82.28 404.61 394.47 397.26 -59.92%
EPS 14.89 12.76 11.46 10.54 47.24 44.99 46.32 -52.97%
DPS 6.00 4.00 4.00 2.60 3.00 3.00 3.00 58.53%
NAPS 0.50 0.47 0.43 0.42 2.00 1.00 1.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 657,304
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 66.90 60.76 56.56 54.76 53.90 52.54 52.95 16.82%
EPS 9.92 8.49 7.62 7.01 6.29 5.99 6.17 37.12%
DPS 3.99 2.66 2.66 1.73 0.40 0.40 0.40 361.44%
NAPS 0.3331 0.3128 0.2862 0.2795 0.2664 0.1332 0.1333 83.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.09 0.87 1.06 1.06 1.09 0.91 0.76 -
P/RPS 1.09 0.95 1.25 1.29 0.27 0.23 0.19 219.44%
P/EPS 7.32 6.82 9.25 10.06 2.31 2.02 1.64 170.35%
EY 13.66 14.67 10.81 9.94 43.34 49.44 60.95 -63.00%
DY 5.50 4.60 3.77 2.45 2.75 3.30 3.95 24.61%
P/NAPS 2.18 1.85 2.47 2.52 0.55 0.91 0.76 101.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 -
Price 1.33 1.05 0.89 1.08 1.07 1.00 0.82 -
P/RPS 1.32 1.15 1.05 1.31 0.26 0.25 0.21 239.45%
P/EPS 8.93 8.23 7.77 10.25 2.27 2.22 1.77 193.29%
EY 11.20 12.16 12.87 9.76 44.15 44.99 56.49 -65.89%
DY 4.51 3.81 4.49 2.41 2.80 3.00 3.66 14.89%
P/NAPS 2.66 2.23 2.07 2.57 0.54 1.00 0.82 118.66%

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