Monday, 2 April 2012

Padini versus Dutch Lady (A Comparative Study)


6.3.2012 5.3.2012
Padini Dutch Lady
Income Statement
30/6/2011 31/12/2011
RM (m) RM (m)
Revenue 568.48 810.65
Gross Profit 290.80 304.47
Operating Profit 106.63 139.372
Financing costs -1.573 -0.919
PBT 105.057 141.553
PAT 75.694 108.082
EPS (basic) sen 11.51 168.88
Balance Sheet
NCA 94.585 74.048
CA 349.754 324.465
Total Assets 444.339 398.513
Total Equity 282.677 259.154
NCL 23.715 4.051
CL 137.947 135.308
Total Liabilities 161.662 139.359
Total Eq + Liab 444.339 398.513
Net assets per share 0.430 4.05
Cash & Eq 138.622 193.143
LT Borrowings 22.151 0
ST Borrowings 24.948 0
Net Cash 91.523 193.143
Inventories 170.955 93.448
Trade receivables 39.433 36.713
Trade payables 93.94 121.831
Quick Ratio 1.30 1.71
Current Ratio 2.54 2.40
Cash flow statement
PBT 105.057 141.553
OPBCWC 129.019
Cash from Operations 60.017 188.290
Net CFO -2.104 161.940
CFI -2.276 -7.135
CFF 8.773 -47.319
Capex -24.728 -10.882
FCF -26.832 151.058
Dividends paid -26.316 -46.400
DPS (sen) 4.00 72.5
No of ord shares (m) 657.91 64
Financial Ratios
Gross Profit Margin 51.16% 37.56%
Net Profit Margin 13.32% 13.33%
Asset Turnover 1.28 2.03
Financial Leverage 1.57 1.54
ROA 17.04% 27.12%
ROC 39.60% 163.73%
ROE 26.78% 41.71%
Valuation 6.3.2012 5.3.2012
Price  1.53 29.5
Market cap (m) 1006.60 1888.00
P/E 13.30 17.47
P/BV 3.56 7.29
P/FCF -37.51 12.50
P/Div 38.25 40.69
DPO ratio 0.35 0.43
EY 7.52% 5.72%
FCF/P -2.67% 8.00%
DY 2.61% 2.46%

No comments: