[PADINI] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 2.16%
YoY- 67.81%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 226,132 194,644 188,487 201,678 202,968 169,200 173,585 19.22%
PBT 22,258 12,380 15,100 25,454 25,068 17,272 11,473 55.36%
Tax -7,188 -5,408 -5,696 -8,676 -8,644 -7,452 -5,798 15.35%
NP 15,070 6,972 9,404 16,778 16,424 9,820 5,675 91.42%
-
NP to SH 15,070 6,972 9,404 16,778 16,424 9,820 5,675 91.42%
-
Tax Rate 32.29% 43.68% 37.72% 34.09% 34.48% 43.14% 50.54% -
Total Cost 211,062 187,672 179,083 184,900 186,544 159,380 167,910 16.42%
-
Net Worth 88,907 82,942 81,191 86,006 83,199 77,231 74,386 12.58%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 3,999 2,666 - - - -
Div Payout % - - 42.53% 15.89% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 88,907 82,942 81,191 86,006 83,199 77,231 74,386 12.58%
NOSH 40,229 40,068 39,995 40,003 39,999 40,016 39,992 0.39%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.66% 3.58% 4.99% 8.32% 8.09% 5.80% 3.27% -
ROE 16.95% 8.41% 11.58% 19.51% 19.74% 12.71% 7.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 562.10 485.77 471.27 504.16 507.42 422.83 434.04 18.75%
EPS 37.46 17.40 15.67 41.95 41.06 24.56 14.19 90.67%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 0.00 -
NAPS 2.21 2.07 2.03 2.15 2.08 1.93 1.86 12.14%
Adjusted Per Share Value based on latest NOSH - 40,009
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.37 29.59 28.65 30.65 30.85 25.72 26.38 19.23%
EPS 2.29 1.06 1.43 2.55 2.50 1.49 0.86 91.77%
DPS 0.00 0.00 0.61 0.41 0.00 0.00 0.00 -
NAPS 0.1351 0.1261 0.1234 0.1307 0.1265 0.1174 0.1131 12.54%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 27/11/03 27/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 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