[PADINI] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 13.55%
YoY- 71.05%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 516,096 383,306 398,446 391,616 372,756 317,173 321,217 37.06%
PBT 98,820 57,658 72,468 70,752 61,708 44,061 46,097 66.02%
Tax -26,376 -15,908 -19,045 -18,270 -15,488 -12,619 -12,273 66.30%
NP 72,444 41,750 53,422 52,482 46,220 31,442 33,824 65.92%
-
NP to SH 72,444 41,715 53,376 52,434 46,176 31,403 33,786 66.05%
-
Tax Rate 26.69% 27.59% 26.28% 25.82% 25.10% 28.64% 26.62% -
Total Cost 443,652 341,556 345,024 339,134 326,536 285,731 287,393 33.46%
-
Net Worth 188,217 169,847 177,481 169,608 155,147 71,464 129,022 28.53%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 42,118 19,749 8,764 13,147 - 16,390 12,902 119.58%
Div Payout % 58.14% 47.34% 16.42% 25.08% - 52.20% 38.19% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 188,217 169,847 177,481 169,608 155,147 71,464 129,022 28.53%
NOSH 131,620 131,664 131,467 131,479 131,480 65,590 64,511 60.65%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.04% 10.89% 13.41% 13.40% 12.40% 9.91% 10.53% -
ROE 38.49% 24.56% 30.07% 30.91% 29.76% 43.94% 26.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 392.11 291.12 303.08 297.85 283.51 483.76 497.92 -14.68%
EPS 55.04 31.71 40.60 39.88 35.12 24.24 26.19 63.84%
DPS 32.00 15.00 6.67 10.00 0.00 25.00 20.00 36.68%
NAPS 1.43 1.29 1.35 1.29 1.18 1.09 2.00 -19.99%
Adjusted Per Share Value based on latest NOSH - 131,596
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.44 58.26 60.56 59.52 56.66 48.21 48.82 37.06%
EPS 11.01 6.34 8.11 7.97 7.02 4.77 5.14 65.93%
DPS 6.40 3.00 1.33 2.00 0.00 2.49 1.96 119.62%
NAPS 0.2861 0.2582 0.2698 0.2578 0.2358 0.1086 0.1961 28.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.48 0.57 0.66 0.67 0.53 0.09 0.10 -
P/RPS 0.12 0.20 0.22 0.22 0.19 0.02 0.02 229.11%
P/EPS 0.87 1.80 1.63 1.68 1.51 0.19 0.19 174.98%
EY 114.67 55.58 61.52 59.52 66.26 532.19 523.73 -63.57%
DY 66.67 26.32 10.10 14.93 0.00 277.78 200.00 -51.82%
P/NAPS 0.34 0.44 0.49 0.52 0.45 0.08 0.05 257.67%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 29/05/08 27/02/08 29/11/07 30/08/07 30/05/07 -
Price 0.40 0.50 0.63 0.70 0.56 0.48 0.08 -
P/RPS 0.10 0.17 0.21 0.24 0.20 0.10 0.02 191.54%
P/EPS 0.73 1.58 1.55 1.76 1.59 1.00 0.15 186.35%
EY 137.60 63.37 64.44 56.97 62.71 99.79 654.67 -64.54%
DY 80.00 30.00 10.58 14.29 0.00 52.08 250.00 -53.11%
P/NAPS 0.28 0.39 0.47 0.54 0.47 0.44 0.04 264.63%

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