[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -63.24%
YoY- 210.16%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 383,306 298,835 195,808 93,189 317,173 240,913 156,099 82.11%
PBT 57,658 54,351 35,376 15,427 44,061 34,573 21,296 94.37%
Tax -15,908 -14,284 -9,135 -3,872 -12,619 -9,205 -5,951 92.72%
NP 41,750 40,067 26,241 11,555 31,442 25,368 15,345 95.01%
-
NP to SH 41,715 40,032 26,217 11,544 31,403 25,340 15,327 95.05%
-
Tax Rate 27.59% 26.28% 25.82% 25.10% 28.64% 26.62% 27.94% -
Total Cost 341,556 258,768 169,567 81,634 285,731 215,545 140,754 80.67%
-
Net Worth 169,847 177,481 169,608 155,147 71,464 129,022 131,650 18.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,749 6,573 6,573 - 16,390 9,676 6,453 110.93%
Div Payout % 47.34% 16.42% 25.08% - 52.20% 38.19% 42.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 169,847 177,481 169,608 155,147 71,464 129,022 131,650 18.52%
NOSH 131,664 131,467 131,479 131,480 65,590 64,511 64,534 60.93%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.89% 13.41% 13.40% 12.40% 9.91% 10.53% 9.83% -
ROE 24.56% 22.56% 15.46% 7.44% 43.94% 19.64% 11.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 291.12 227.31 148.93 70.88 483.76 373.44 241.88 13.16%
EPS 31.71 30.45 19.94 8.78 24.24 19.64 23.75 21.27%
DPS 15.00 5.00 5.00 0.00 25.00 15.00 10.00 31.06%
NAPS 1.29 1.35 1.29 1.18 1.09 2.00 2.04 -26.34%
Adjusted Per Share Value based on latest NOSH - 131,480
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.81 30.26 19.83 9.44 32.12 24.39 15.81 82.07%
EPS 4.22 4.05 2.65 1.17 3.18 2.57 1.55 95.09%
DPS 2.00 0.67 0.67 0.00 1.66 0.98 0.65 111.69%
NAPS 0.172 0.1797 0.1717 0.1571 0.0724 0.1306 0.1333 18.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.57 0.66 0.67 0.53 0.09 0.10 0.09 -
P/RPS 0.20 0.29 0.45 0.75 0.02 0.03 0.04 192.68%
P/EPS 1.80 2.17 3.36 6.04 0.19 0.25 0.38 182.31%
EY 55.58 46.14 29.76 16.57 532.19 392.80 263.89 -64.63%
DY 26.32 7.58 7.46 0.00 277.78 150.00 111.11 -61.74%
P/NAPS 0.44 0.49 0.52 0.45 0.08 0.05 0.04 395.33%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 29/11/07 30/08/07 30/05/07 27/02/07 -
Price 0.50 0.63 0.70 0.56 0.48 0.08 0.11 -
P/RPS 0.17 0.28 0.47 0.79 0.10 0.02 0.05 126.27%
P/EPS 1.58 2.07 3.51 6.38 1.00 0.20 0.46 127.82%
EY 63.37 48.33 28.49 15.68 99.79 491.00 215.91 -55.86%
DY 30.00 7.94 7.14 0.00 52.08 187.50 90.91 -52.27%
P/NAPS 0.39 0.47 0.54 0.47 0.44 0.04 0.05 293.79%

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