[PADINI] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 105.9%
YoY- -16.08%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 372,756 317,173 321,217 312,198 287,732 286,102 301,754 15.11%
PBT 61,708 44,061 46,097 42,592 22,292 39,696 46,858 20.12%
Tax -15,488 -12,619 -12,273 -11,902 -7,380 -11,915 -13,952 7.20%
NP 46,220 31,442 33,824 30,690 14,912 27,781 32,906 25.39%
-
NP to SH 46,176 31,403 33,786 30,654 14,888 27,732 32,854 25.44%
-
Tax Rate 25.10% 28.64% 26.62% 27.94% 33.11% 30.02% 29.78% -
Total Cost 326,536 285,731 287,393 281,508 272,820 258,321 268,848 13.82%
-
Net Worth 155,147 71,464 129,022 131,650 123,430 117,596 118,887 19.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 16,390 12,902 12,906 - 12,577 8,342 -
Div Payout % - 52.20% 38.19% 42.11% - 45.35% 25.39% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 155,147 71,464 129,022 131,650 123,430 117,596 118,887 19.39%
NOSH 131,480 65,590 64,511 64,534 63,623 62,886 62,572 63.97%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.40% 9.91% 10.53% 9.83% 5.18% 9.71% 10.91% -
ROE 29.76% 43.94% 26.19% 23.28% 12.06% 23.58% 27.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 283.51 483.76 497.92 483.77 452.24 454.95 482.25 -29.79%
EPS 35.12 24.24 26.19 47.50 23.40 44.10 52.51 -23.50%
DPS 0.00 25.00 20.00 20.00 0.00 20.00 13.33 -
NAPS 1.18 1.09 2.00 2.04 1.94 1.87 1.90 -27.18%
Adjusted Per Share Value based on latest NOSH - 64,543
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 56.66 48.21 48.82 47.45 43.73 43.49 45.87 15.10%
EPS 7.02 4.77 5.14 4.66 2.26 4.22 4.99 25.52%
DPS 0.00 2.49 1.96 1.96 0.00 1.91 1.27 -
NAPS 0.2358 0.1086 0.1961 0.2001 0.1876 0.1787 0.1807 19.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 0.53 0.09 0.10 0.09 0.08 0.00 0.00 -
P/RPS 0.19 0.02 0.02 0.02 0.02 0.00 0.00 -
P/EPS 1.51 0.19 0.19 0.19 0.34 0.00 0.00 -
EY 66.26 532.19 523.73 527.78 292.50 0.00 0.00 -
DY 0.00 277.78 200.00 222.22 0.00 0.00 0.00 -
P/NAPS 0.45 0.08 0.05 0.04 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.56 0.48 0.08 0.11 0.08 0.00 0.00 -
P/RPS 0.20 0.10 0.02 0.02 0.02 0.00 0.00 -
P/EPS 1.59 1.00 0.15 0.23 0.34 0.00 0.00 -
EY 62.71 99.79 654.67 431.82 292.50 0.00 0.00 -
DY 0.00 52.08 250.00 181.82 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.04 0.05 0.04 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