[PADINI] YoY Quarter Result on 30-Jun-2011 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -25.88%
YoY- 50.12%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 196,009 177,037 169,538 132,146 114,389 98,918 84,471 15.05%
PBT 19,460 21,792 22,153 25,363 18,817 6,572 3,305 34.35%
Tax -5,797 -6,126 -6,656 -7,287 -6,776 -939 -1,621 23.65%
NP 13,663 15,666 15,497 18,076 12,041 5,633 1,684 41.73%
-
NP to SH 13,663 15,666 15,497 18,076 12,041 5,633 1,683 41.74%
-
Tax Rate 29.79% 28.11% 30.05% 28.73% 36.01% 14.29% 49.05% -
Total Cost 182,346 161,371 154,041 114,070 102,348 93,285 82,787 14.05%
-
Net Worth 386,842 375,008 342,337 282,642 131,638 204,694 131,641 19.67%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 16,419 13,158 13,166 13,146 3,949 7,923 13,164 3.74%
Div Payout % 120.17% 83.99% 84.96% 72.73% 32.80% 140.66% 782.19% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 386,842 375,008 342,337 282,642 131,638 204,694 131,641 19.67%
NOSH 656,778 657,909 658,340 657,309 131,638 132,060 131,641 30.70%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.97% 8.85% 9.14% 13.68% 10.53% 5.69% 1.99% -
ROE 3.53% 4.18% 4.53% 6.40% 9.15% 2.75% 1.28% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.84 26.91 25.75 20.10 86.90 74.90 64.17 -11.97%
EPS 2.08 2.38 2.36 2.75 1.83 4.27 1.28 8.42%
DPS 2.50 2.00 2.00 2.00 3.00 6.00 10.00 -20.62%
NAPS 0.589 0.57 0.52 0.43 1.00 1.55 1.00 -8.44%
Adjusted Per Share Value based on latest NOSH - 657,309
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 29.79 26.91 25.77 20.09 17.39 15.04 12.84 15.05%
EPS 2.08 2.38 2.36 2.75 1.83 0.86 0.26 41.39%
DPS 2.50 2.00 2.00 2.00 0.60 1.20 2.00 3.78%
NAPS 0.588 0.57 0.5203 0.4296 0.2001 0.3111 0.2001 19.67%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.97 1.89 1.84 1.06 0.76 0.48 0.57 -
P/RPS 6.60 7.02 7.14 5.27 0.87 0.64 0.89 39.62%
P/EPS 94.70 79.37 78.17 38.55 8.31 11.25 44.58 13.37%
EY 1.06 1.26 1.28 2.59 12.04 8.89 2.24 -11.71%
DY 1.27 1.06 1.09 1.89 3.95 12.50 17.54 -35.42%
P/NAPS 3.34 3.32 3.54 2.47 0.76 0.31 0.57 34.25%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 -
Price 1.89 1.66 2.33 0.89 0.82 0.54 0.50 -
P/RPS 6.33 6.17 9.05 4.43 0.94 0.72 0.78 41.73%
P/EPS 90.85 69.71 98.98 32.36 8.96 12.66 39.11 15.07%
EY 1.10 1.43 1.01 3.09 11.15 7.90 2.56 -13.12%
DY 1.32 1.20 0.86 2.25 3.66 11.11 20.00 -36.41%
P/NAPS 3.21 2.91 4.48 2.07 0.82 0.35 0.50 36.31%

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