[PADINI] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 10.22%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 391,616 372,756 317,173 321,217 312,198 287,732 286,102 23.20%
PBT 70,752 61,708 44,061 46,097 42,592 22,292 39,696 46.84%
Tax -18,270 -15,488 -12,619 -12,273 -11,902 -7,380 -11,915 32.86%
NP 52,482 46,220 31,442 33,824 30,690 14,912 27,781 52.64%
-
NP to SH 52,434 46,176 31,403 33,786 30,654 14,888 27,732 52.72%
-
Tax Rate 25.82% 25.10% 28.64% 26.62% 27.94% 33.11% 30.02% -
Total Cost 339,134 326,536 285,731 287,393 281,508 272,820 258,321 19.83%
-
Net Worth 169,608 155,147 71,464 129,022 131,650 123,430 117,596 27.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 13,147 - 16,390 12,902 12,906 - 12,577 2.99%
Div Payout % 25.08% - 52.20% 38.19% 42.11% - 45.35% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 169,608 155,147 71,464 129,022 131,650 123,430 117,596 27.56%
NOSH 131,479 131,480 65,590 64,511 64,534 63,623 62,886 63.28%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.40% 12.40% 9.91% 10.53% 9.83% 5.18% 9.71% -
ROE 30.91% 29.76% 43.94% 26.19% 23.28% 12.06% 23.58% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 297.85 283.51 483.76 497.92 483.77 452.24 454.95 -24.54%
EPS 39.88 35.12 24.24 26.19 47.50 23.40 44.10 -6.46%
DPS 10.00 0.00 25.00 20.00 20.00 0.00 20.00 -36.92%
NAPS 1.29 1.18 1.09 2.00 2.04 1.94 1.87 -21.87%
Adjusted Per Share Value based on latest NOSH - 65,359
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.52 56.66 48.21 48.82 47.45 43.73 43.49 23.19%
EPS 7.97 7.02 4.77 5.14 4.66 2.26 4.22 52.61%
DPS 2.00 0.00 2.49 1.96 1.96 0.00 1.91 3.10%
NAPS 0.2578 0.2358 0.1086 0.1961 0.2001 0.1876 0.1787 27.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.67 0.53 0.09 0.10 0.09 0.08 0.00 -
P/RPS 0.22 0.19 0.02 0.02 0.02 0.02 0.00 -
P/EPS 1.68 1.51 0.19 0.19 0.19 0.34 0.00 -
EY 59.52 66.26 532.19 523.73 527.78 292.50 0.00 -
DY 14.93 0.00 277.78 200.00 222.22 0.00 0.00 -
P/NAPS 0.52 0.45 0.08 0.05 0.04 0.04 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.70 0.56 0.48 0.08 0.11 0.08 0.00 -
P/RPS 0.24 0.20 0.10 0.02 0.02 0.02 0.00 -
P/EPS 1.76 1.59 1.00 0.15 0.23 0.34 0.00 -
EY 56.97 62.71 99.79 654.67 431.82 292.50 0.00 -
DY 14.29 0.00 52.08 250.00 181.82 0.00 0.00 -
P/NAPS 0.54 0.47 0.44 0.04 0.05 0.04 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