[PADINI] YoY 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- -30.26%
YoY- 113.76%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
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 177,037 169,538 132,146 114,389 98,918 84,471 76,260 15.05%
PBT 21,792 22,153 25,363 18,817 6,572 3,305 9,255 15.32%
Tax -6,126 -6,656 -7,287 -6,776 -939 -1,621 -3,181 11.53%
NP 15,666 15,497 18,076 12,041 5,633 1,684 6,074 17.08%
-
NP to SH 15,666 15,497 18,076 12,041 5,633 1,683 6,064 17.12%
-
Tax Rate 28.11% 30.05% 28.73% 36.01% 14.29% 49.05% 34.37% -
Total Cost 161,371 154,041 114,070 102,348 93,285 82,787 70,186 14.87%
-
Net Worth 375,008 342,337 282,642 131,638 204,694 131,641 131,127 19.12%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 13,158 13,166 13,146 3,949 7,923 13,164 6,556 12.29%
Div Payout % 83.99% 84.96% 72.73% 32.80% 140.66% 782.19% 108.12% -
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 375,008 342,337 282,642 131,638 204,694 131,641 131,127 19.12%
NOSH 657,909 658,340 657,309 131,638 132,060 131,641 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 8.85% 9.14% 13.68% 10.53% 5.69% 1.99% 7.96% -
ROE 4.18% 4.53% 6.40% 9.15% 2.75% 1.28% 4.62% -
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 26.91 25.75 20.10 86.90 74.90 64.17 116.31 -21.63%
EPS 2.38 2.36 2.75 1.83 4.27 1.28 4.63 -10.48%
DPS 2.00 2.00 2.00 3.00 6.00 10.00 10.00 -23.50%
NAPS 0.57 0.52 0.43 1.00 1.55 1.00 2.00 -18.86%
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 26.91 25.77 20.09 17.39 15.04 12.84 11.59 15.05%
EPS 2.38 2.36 2.75 1.83 0.86 0.26 0.92 17.14%
DPS 2.00 2.00 2.00 0.60 1.20 2.00 1.00 12.23%
NAPS 0.57 0.5203 0.4296 0.2001 0.3111 0.2001 0.1993 19.12%
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 7.02 7.14 5.27 0.87 0.64 0.89 0.08 110.65%
P/EPS 79.37 78.17 38.55 8.31 11.25 44.58 0.97 108.22%
EY 1.26 1.28 2.59 12.04 8.89 2.24 102.77 -51.94%
DY 1.06 1.09 1.89 3.95 12.50 17.54 111.11 -53.91%
P/NAPS 3.32 3.54 2.47 0.76 0.31 0.57 0.05 101.10%
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 6.17 9.05 4.43 0.94 0.72 0.78 0.41 57.06%
P/EPS 69.71 98.98 32.36 8.96 12.66 39.11 5.19 54.11%
EY 1.43 1.01 3.09 11.15 7.90 2.56 19.27 -35.14%
DY 1.20 0.86 2.25 3.66 11.11 20.00 20.83 -37.82%
P/NAPS 2.91 4.48 2.07 0.82 0.35 0.50 0.24 51.51%

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