[PADINI] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 28.24%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 342,367 283,622 218,854 203,990 176,006 147,960 139,433 16.13%
PBT 46,281 38,970 28,061 33,234 31,928 33,354 23,820 11.69%
Tax -11,151 -12,377 -6,948 -8,694 -7,641 -8,968 -6,554 9.25%
NP 35,130 26,593 21,113 24,540 24,287 24,386 17,266 12.55%
-
NP to SH 35,130 26,593 21,113 24,540 24,287 24,386 17,266 12.55%
-
Tax Rate 24.09% 31.76% 24.76% 26.16% 23.93% 26.89% 27.51% -
Total Cost 307,237 257,029 197,741 179,450 151,719 123,574 122,167 16.59%
-
Net Worth 460,536 403,298 388,166 367,980 335,533 276,067 242,145 11.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 26,316 16,447 16,447 13,142 13,158 13,146 - -
Div Payout % 74.91% 61.85% 77.90% 53.55% 54.18% 53.91% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 460,536 403,298 388,166 367,980 335,533 276,067 242,145 11.29%
NOSH 657,909 657,909 657,909 657,108 657,909 657,304 131,600 30.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.26% 9.38% 9.65% 12.03% 13.80% 16.48% 12.38% -
ROE 7.63% 6.59% 5.44% 6.67% 7.24% 8.83% 7.13% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 52.04 43.11 33.27 31.04 26.75 22.51 105.95 -11.16%
EPS 5.34 4.04 3.18 3.73 3.69 3.71 13.12 -13.90%
DPS 4.00 2.50 2.50 2.00 2.00 2.00 0.00 -
NAPS 0.70 0.613 0.59 0.56 0.51 0.42 1.84 -14.86%
Adjusted Per Share Value based on latest NOSH - 657,108
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.67 28.72 22.16 20.66 17.82 14.98 14.12 16.13%
EPS 3.56 2.69 2.14 2.48 2.46 2.47 1.75 12.55%
DPS 2.66 1.67 1.67 1.33 1.33 1.33 0.00 -
NAPS 0.4663 0.4084 0.393 0.3726 0.3397 0.2795 0.2452 11.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.07 1.46 1.91 1.92 1.45 1.06 0.76 -
P/RPS 3.98 3.39 5.74 6.18 5.42 4.71 0.72 32.93%
P/EPS 38.77 36.12 59.52 51.41 39.28 28.57 5.79 37.24%
EY 2.58 2.77 1.68 1.95 2.55 3.50 17.26 -27.12%
DY 1.93 1.71 1.31 1.04 1.38 1.89 0.00 -
P/NAPS 2.96 2.38 3.24 3.43 2.84 2.52 0.41 38.98%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 19/05/15 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 -
Price 2.30 1.35 2.03 2.08 1.80 1.08 0.72 -
P/RPS 4.42 3.13 6.10 6.70 6.73 4.80 0.68 36.57%
P/EPS 43.07 33.40 63.26 55.70 48.76 29.11 5.49 40.91%
EY 2.32 2.99 1.58 1.80 2.05 3.44 18.22 -29.04%
DY 1.74 1.85 1.23 0.96 1.11 1.85 0.00 -
P/NAPS 3.29 2.20 3.44 3.71 3.53 2.57 0.39 42.63%

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