[PADINI] QoQ Cumulative 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- 127.1%
YoY- 71.05%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 129,024 383,306 298,835 195,808 93,189 317,173 240,913 -33.97%
PBT 24,705 57,658 54,351 35,376 15,427 44,061 34,573 -20.02%
Tax -6,594 -15,908 -14,284 -9,135 -3,872 -12,619 -9,205 -19.89%
NP 18,111 41,750 40,067 26,241 11,555 31,442 25,368 -20.07%
-
NP to SH 18,111 41,715 40,032 26,217 11,544 31,403 25,340 -20.01%
-
Tax Rate 26.69% 27.59% 26.28% 25.82% 25.10% 28.64% 26.62% -
Total Cost 110,913 341,556 258,768 169,567 81,634 285,731 215,545 -35.70%
-
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 10,529 19,749 6,573 6,573 - 16,390 9,676 5.77%
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 9.62% 24.56% 22.56% 15.46% 7.44% 43.94% 19.64% -
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 98.03 291.12 227.31 148.93 70.88 483.76 373.44 -58.90%
EPS 13.76 31.71 30.45 19.94 8.78 24.24 19.64 -21.06%
DPS 8.00 15.00 5.00 5.00 0.00 25.00 15.00 -34.15%
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 13.06 38.81 30.26 19.83 9.44 32.12 24.39 -33.98%
EPS 1.83 4.22 4.05 2.65 1.17 3.18 2.57 -20.21%
DPS 1.07 2.00 0.67 0.67 0.00 1.66 0.98 6.01%
NAPS 0.1906 0.172 0.1797 0.1717 0.1571 0.0724 0.1306 28.57%
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 0.49 0.20 0.29 0.45 0.75 0.02 0.03 540.48%
P/EPS 3.49 1.80 2.17 3.36 6.04 0.19 0.25 476.99%
EY 28.67 55.58 46.14 29.76 16.57 532.19 392.80 -82.45%
DY 16.67 26.32 7.58 7.46 0.00 277.78 150.00 -76.79%
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 0.41 0.17 0.28 0.47 0.79 0.10 0.02 644.92%
P/EPS 2.91 1.58 2.07 3.51 6.38 1.00 0.20 493.09%
EY 34.40 63.37 48.33 28.49 15.68 99.79 491.00 -82.92%
DY 20.00 30.00 7.94 7.14 0.00 52.08 187.50 -77.41%
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