[PADINI] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -14.93%
YoY- -0.41%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 283,622 218,854 203,990 176,006 147,960 139,433 119,638 15.46%
PBT 38,970 28,061 33,234 31,928 33,354 23,820 15,453 16.66%
Tax -12,377 -6,948 -8,694 -7,641 -8,968 -6,554 -4,431 18.66%
NP 26,593 21,113 24,540 24,287 24,386 17,266 11,022 15.80%
-
NP to SH 26,593 21,113 24,540 24,287 24,386 17,266 11,022 15.80%
-
Tax Rate 31.76% 24.76% 26.16% 23.93% 26.89% 27.51% 28.67% -
Total Cost 257,029 197,741 179,450 151,719 123,574 122,167 108,616 15.43%
-
Net Worth 403,298 388,166 367,980 335,533 276,067 242,145 206,498 11.79%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 16,447 16,447 13,142 13,158 13,146 - - -
Div Payout % 61.85% 77.90% 53.55% 54.18% 53.91% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 403,298 388,166 367,980 335,533 276,067 242,145 206,498 11.79%
NOSH 657,909 657,909 657,108 657,909 657,304 131,600 131,527 30.75%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.38% 9.65% 12.03% 13.80% 16.48% 12.38% 9.21% -
ROE 6.59% 5.44% 6.67% 7.24% 8.83% 7.13% 5.34% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 43.11 33.27 31.04 26.75 22.51 105.95 90.96 -11.69%
EPS 4.04 3.18 3.73 3.69 3.71 13.12 8.38 -11.44%
DPS 2.50 2.50 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.613 0.59 0.56 0.51 0.42 1.84 1.57 -14.50%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.72 22.16 20.66 17.82 14.98 14.12 12.11 15.47%
EPS 2.69 2.14 2.48 2.46 2.47 1.75 1.12 15.71%
DPS 1.67 1.67 1.33 1.33 1.33 0.00 0.00 -
NAPS 0.4084 0.393 0.3726 0.3397 0.2795 0.2452 0.2091 11.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.46 1.91 1.92 1.45 1.06 0.76 0.47 -
P/RPS 3.39 5.74 6.18 5.42 4.71 0.72 0.52 36.65%
P/EPS 36.12 59.52 51.41 39.28 28.57 5.79 5.61 36.37%
EY 2.77 1.68 1.95 2.55 3.50 17.26 17.83 -26.66%
DY 1.71 1.31 1.04 1.38 1.89 0.00 0.00 -
P/NAPS 2.38 3.24 3.43 2.84 2.52 0.41 0.30 41.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 -
Price 1.35 2.03 2.08 1.80 1.08 0.72 0.59 -
P/RPS 3.13 6.10 6.70 6.73 4.80 0.68 0.65 29.93%
P/EPS 33.40 63.26 55.70 48.76 29.11 5.49 7.04 29.61%
EY 2.99 1.58 1.80 2.05 3.44 18.22 14.20 -22.85%
DY 1.85 1.23 0.96 1.11 1.85 0.00 0.00 -
P/NAPS 2.20 3.44 3.71 3.53 2.57 0.39 0.38 33.98%

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