[PADINI] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 5.96%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 245,590 234,175 207,682 202,453 141,814 128,395 129,479 11.25%
PBT 24,116 39,236 27,166 38,868 20,264 16,612 20,881 2.42%
Tax -7,907 -10,836 -8,030 -10,317 -5,780 -5,092 -6,113 4.38%
NP 16,209 28,400 19,136 28,551 14,484 11,520 14,768 1.56%
-
NP to SH 16,209 28,400 19,136 28,551 14,484 11,520 14,768 1.56%
-
Tax Rate 32.79% 27.62% 29.56% 26.54% 28.52% 30.65% 29.28% -
Total Cost 229,381 205,775 188,546 173,902 127,330 116,875 114,711 12.23%
-
Net Worth 394,745 388,166 355,757 328,954 265,737 225,133 194,800 12.48%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 16,447 26,316 13,176 13,158 - 9,874 10,529 7.71%
Div Payout % 101.47% 92.66% 68.86% 46.09% - 85.71% 71.30% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 394,745 388,166 355,757 328,954 265,737 225,133 194,800 12.48%
NOSH 657,909 657,909 658,809 657,909 131,553 131,657 131,622 30.74%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.60% 12.13% 9.21% 14.10% 10.21% 8.97% 11.41% -
ROE 4.11% 7.32% 5.38% 8.68% 5.45% 5.12% 7.58% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 37.33 35.59 31.52 30.77 107.80 97.52 98.37 -14.90%
EPS 2.46 4.32 2.91 4.34 11.01 8.75 11.22 -22.33%
DPS 2.50 4.00 2.00 2.00 0.00 7.50 8.00 -17.61%
NAPS 0.60 0.59 0.54 0.50 2.02 1.71 1.48 -13.96%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 24.87 23.71 21.03 20.50 14.36 13.00 13.11 11.25%
EPS 1.64 2.88 1.94 2.89 1.47 1.17 1.50 1.49%
DPS 1.67 2.66 1.33 1.33 0.00 1.00 1.07 7.69%
NAPS 0.3997 0.393 0.3602 0.3331 0.2691 0.228 0.1972 12.49%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.46 1.81 1.85 1.09 1.09 0.75 0.49 -
P/RPS 3.91 5.09 5.87 3.54 1.01 0.77 0.50 40.86%
P/EPS 59.26 41.93 63.69 25.12 9.90 8.57 4.37 54.39%
EY 1.69 2.38 1.57 3.98 10.10 11.67 22.90 -35.22%
DY 1.71 2.21 1.08 1.83 0.00 10.00 16.33 -31.33%
P/NAPS 2.43 3.07 3.43 2.18 0.54 0.44 0.33 39.45%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 -
Price 1.46 1.66 1.81 1.33 1.07 0.85 0.50 -
P/RPS 3.91 4.66 5.74 4.32 0.99 0.87 0.51 40.40%
P/EPS 59.26 38.46 62.31 30.65 9.72 9.71 4.46 53.86%
EY 1.69 2.60 1.60 3.26 10.29 10.29 22.44 -35.00%
DY 1.71 2.41 1.10 1.50 0.00 8.82 16.00 -31.09%
P/NAPS 2.43 2.81 3.35 2.66 0.53 0.50 0.34 38.76%

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