[PADINI] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -6.54%
YoY- 23.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 789,765 726,112 558,561 522,949 477,059 383,306 317,173 16.40%
PBT 117,605 129,689 104,632 86,280 67,610 57,658 44,061 17.75%
Tax -32,252 -34,408 -29,337 -25,306 -18,077 -15,908 -12,619 16.91%
NP 85,353 95,281 75,295 60,974 49,533 41,750 31,442 18.09%
-
NP to SH 85,353 95,281 75,295 60,974 49,533 41,715 31,403 18.11%
-
Tax Rate 27.42% 26.53% 28.04% 29.33% 26.74% 27.59% 28.64% -
Total Cost 704,412 630,831 483,266 461,975 427,526 341,556 285,731 16.21%
-
Net Worth 375,008 342,074 283,014 47,370 203,945 169,847 71,464 31.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 52,632 39,470 26,326 5,921 18,420 19,749 16,390 21.44%
Div Payout % 61.66% 41.43% 34.97% 9.71% 37.19% 47.34% 52.20% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 375,008 342,074 283,014 47,370 203,945 169,847 71,464 31.79%
NOSH 657,909 657,836 658,173 131,585 131,577 131,664 65,590 46.80%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.81% 13.12% 13.48% 11.66% 10.38% 10.89% 9.91% -
ROE 22.76% 27.85% 26.60% 128.72% 24.29% 24.56% 43.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 120.04 110.38 84.87 397.42 362.57 291.12 483.76 -20.71%
EPS 12.97 14.48 11.44 9.27 37.64 31.71 24.24 -9.88%
DPS 8.00 6.00 4.00 4.50 14.00 15.00 25.00 -17.28%
NAPS 0.57 0.52 0.43 0.36 1.55 1.29 1.09 -10.23%
Adjusted Per Share Value based on latest NOSH - 131,638
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.97 73.52 56.56 52.95 48.30 38.81 32.12 16.40%
EPS 8.64 9.65 7.62 6.17 5.02 4.22 3.18 18.10%
DPS 5.33 4.00 2.67 0.60 1.87 2.00 1.66 21.43%
NAPS 0.3797 0.3464 0.2866 0.048 0.2065 0.172 0.0724 31.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.89 1.84 1.06 0.76 0.48 0.57 0.09 -
P/RPS 1.57 1.67 1.25 0.19 0.13 0.20 0.02 106.78%
P/EPS 14.57 12.70 9.27 1.64 1.28 1.80 0.19 105.98%
EY 6.86 7.87 10.79 60.97 78.43 55.58 532.19 -51.54%
DY 4.23 3.26 3.77 5.92 29.17 26.32 277.78 -50.18%
P/NAPS 3.32 3.54 2.47 2.11 0.31 0.44 0.08 85.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 -
Price 1.66 2.33 0.89 0.82 0.54 0.50 0.48 -
P/RPS 1.38 2.11 1.05 0.21 0.15 0.17 0.10 54.81%
P/EPS 12.80 16.09 7.78 1.77 1.43 1.58 1.00 52.88%
EY 7.82 6.22 12.85 56.51 69.71 63.37 99.79 -34.55%
DY 4.82 2.58 4.49 5.49 25.93 30.00 52.08 -32.71%
P/NAPS 2.91 4.48 2.07 2.28 0.35 0.39 0.44 36.96%

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