[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -86.58%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 317,173 240,913 156,099 71,933 286,102 226,316 153,780 62.24%
PBT 44,061 34,573 21,296 5,573 39,696 35,144 25,806 42.99%
Tax -12,619 -9,205 -5,951 -1,845 -11,915 -10,464 -7,513 41.43%
NP 31,442 25,368 15,345 3,728 27,781 24,680 18,293 43.63%
-
NP to SH 31,403 25,340 15,327 3,722 27,732 24,641 18,264 43.66%
-
Tax Rate 28.64% 26.62% 27.94% 33.11% 30.02% 29.77% 29.11% -
Total Cost 285,731 215,545 140,754 68,205 258,321 201,636 135,487 64.67%
-
Net Worth 71,464 129,022 131,650 123,430 117,596 118,887 117,004 -28.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,390 9,676 6,453 - 12,577 6,257 6,256 90.37%
Div Payout % 52.20% 38.19% 42.11% - 45.35% 25.39% 34.26% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 71,464 129,022 131,650 123,430 117,596 118,887 117,004 -28.07%
NOSH 65,590 64,511 64,534 63,623 62,886 62,572 62,569 3.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.91% 10.53% 9.83% 5.18% 9.71% 10.91% 11.90% -
ROE 43.94% 19.64% 11.64% 3.02% 23.58% 20.73% 15.61% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 483.76 373.44 241.88 113.06 454.95 361.69 245.78 57.25%
EPS 24.24 19.64 23.75 5.85 44.10 39.38 29.19 -11.68%
DPS 25.00 15.00 10.00 0.00 20.00 10.00 10.00 84.51%
NAPS 1.09 2.00 2.04 1.94 1.87 1.90 1.87 -30.29%
Adjusted Per Share Value based on latest NOSH - 63,623
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.12 24.39 15.81 7.28 28.97 22.92 15.57 62.26%
EPS 3.18 2.57 1.55 0.38 2.81 2.50 1.85 43.63%
DPS 1.66 0.98 0.65 0.00 1.27 0.63 0.63 91.10%
NAPS 0.0724 0.1306 0.1333 0.125 0.1191 0.1204 0.1185 -28.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.09 0.10 0.09 0.08 0.00 0.00 0.00 -
P/RPS 0.02 0.03 0.04 0.07 0.00 0.00 0.00 -
P/EPS 0.19 0.25 0.38 1.37 0.00 0.00 0.00 -
EY 532.19 392.80 263.89 73.13 0.00 0.00 0.00 -
DY 277.78 150.00 111.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.05 0.04 0.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.48 0.08 0.11 0.08 0.00 0.00 0.00 -
P/RPS 0.10 0.02 0.05 0.07 0.00 0.00 0.00 -
P/EPS 1.00 0.20 0.46 1.37 0.00 0.00 0.00 -
EY 99.79 491.00 215.91 73.13 0.00 0.00 0.00 -
DY 52.08 187.50 90.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.04 0.05 0.04 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