[PADINI] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 47.86%
YoY- 102.28%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 287,732 286,102 301,754 307,560 279,104 244,111 250,756 9.59%
PBT 22,292 39,696 46,858 51,612 35,876 26,585 30,260 -18.41%
Tax -7,380 -11,915 -13,952 -15,026 -11,120 -7,625 -8,292 -7.46%
NP 14,912 27,781 32,906 36,586 24,756 18,960 21,968 -22.74%
-
NP to SH 14,888 27,732 32,854 36,528 24,704 18,872 21,968 -22.82%
-
Tax Rate 33.11% 30.02% 29.78% 29.11% 31.00% 28.68% 27.40% -
Total Cost 272,820 258,321 268,848 270,974 254,348 225,151 228,788 12.43%
-
Net Worth 123,430 117,596 118,887 117,004 103,661 100,634 99,290 15.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 12,577 8,342 12,513 - 9,317 4,137 -
Div Payout % - 45.35% 25.39% 34.26% - 49.37% 18.83% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 123,430 117,596 118,887 117,004 103,661 100,634 99,290 15.59%
NOSH 63,623 62,886 62,572 62,569 62,446 62,119 62,056 1.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.18% 9.71% 10.91% 11.90% 8.87% 7.77% 8.76% -
ROE 12.06% 23.58% 27.64% 31.22% 23.83% 18.75% 22.12% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 452.24 454.95 482.25 491.55 446.95 392.97 404.08 7.78%
EPS 23.40 44.10 52.51 58.38 39.56 30.38 35.40 -24.09%
DPS 0.00 20.00 13.33 20.00 0.00 15.00 6.67 -
NAPS 1.94 1.87 1.90 1.87 1.66 1.62 1.60 13.69%
Adjusted Per Share Value based on latest NOSH - 62,567
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.13 28.97 30.55 31.14 28.26 24.72 25.39 9.58%
EPS 1.51 2.81 3.33 3.70 2.50 1.91 2.22 -22.63%
DPS 0.00 1.27 0.84 1.27 0.00 0.94 0.42 -
NAPS 0.125 0.1191 0.1204 0.1185 0.105 0.1019 0.1005 15.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 - - - - - - -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 292.50 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 25/08/05 30/05/05 -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 292.50 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -

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