[PADINI] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 49.88%
YoY- 56.65%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 203,990 176,006 147,960 139,433 119,638 103,027 84,814 15.73%
PBT 33,234 31,928 33,354 23,820 15,453 18,979 13,511 16.16%
Tax -8,694 -7,641 -8,968 -6,554 -4,431 -5,153 -3,488 16.42%
NP 24,540 24,287 24,386 17,266 11,022 13,826 10,023 16.07%
-
NP to SH 24,540 24,287 24,386 17,266 11,022 13,815 10,013 16.09%
-
Tax Rate 26.16% 23.93% 26.89% 27.51% 28.67% 27.15% 25.82% -
Total Cost 179,450 151,719 123,574 122,167 108,616 89,201 74,791 15.68%
-
Net Worth 367,980 335,533 276,067 242,145 206,498 177,621 130,718 18.80%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 13,142 13,158 13,146 - - - 3,267 26.08%
Div Payout % 53.55% 54.18% 53.91% - - - 32.64% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 367,980 335,533 276,067 242,145 206,498 177,621 130,718 18.80%
NOSH 657,108 657,909 657,304 131,600 131,527 131,571 65,359 46.85%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.03% 13.80% 16.48% 12.38% 9.21% 13.42% 11.82% -
ROE 6.67% 7.24% 8.83% 7.13% 5.34% 7.78% 7.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.04 26.75 22.51 105.95 90.96 78.30 129.77 -21.19%
EPS 3.73 3.69 3.71 13.12 8.38 10.50 7.66 -11.29%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 5.00 -14.15%
NAPS 0.56 0.51 0.42 1.84 1.57 1.35 2.00 -19.10%
Adjusted Per Share Value based on latest NOSH - 131,600
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.66 17.82 14.98 14.12 12.11 10.43 8.59 15.73%
EPS 2.48 2.46 2.47 1.75 1.12 1.40 1.01 16.13%
DPS 1.33 1.33 1.33 0.00 0.00 0.00 0.33 26.12%
NAPS 0.3726 0.3397 0.2795 0.2452 0.2091 0.1799 0.1324 18.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.92 1.45 1.06 0.76 0.47 0.66 0.10 -
P/RPS 6.18 5.42 4.71 0.72 0.52 0.84 0.08 106.23%
P/EPS 51.41 39.28 28.57 5.79 5.61 6.29 0.65 107.04%
EY 1.95 2.55 3.50 17.26 17.83 15.91 153.20 -51.64%
DY 1.04 1.38 1.89 0.00 0.00 0.00 50.00 -47.52%
P/NAPS 3.43 2.84 2.52 0.41 0.30 0.49 0.05 102.19%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 29/05/08 30/05/07 -
Price 2.08 1.80 1.08 0.72 0.59 0.63 0.08 -
P/RPS 6.70 6.73 4.80 0.68 0.65 0.80 0.06 119.28%
P/EPS 55.70 48.76 29.11 5.49 7.04 6.00 0.52 117.77%
EY 1.80 2.05 3.44 18.22 14.20 16.67 191.50 -54.02%
DY 0.96 1.11 1.85 0.00 0.00 0.00 62.50 -50.11%
P/NAPS 3.71 3.53 2.57 0.39 0.38 0.47 0.04 112.61%

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