[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 34.92%
YoY- 49.56%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 156,099 71,933 286,102 226,316 153,780 69,776 244,111 -25.71%
PBT 21,296 5,573 39,696 35,144 25,806 8,969 26,585 -13.71%
Tax -5,951 -1,845 -11,915 -10,464 -7,513 -2,780 -7,625 -15.19%
NP 15,345 3,728 27,781 24,680 18,293 6,189 18,960 -13.12%
-
NP to SH 15,327 3,722 27,732 24,641 18,264 6,176 18,872 -12.91%
-
Tax Rate 27.94% 33.11% 30.02% 29.77% 29.11% 31.00% 28.68% -
Total Cost 140,754 68,205 258,321 201,636 135,487 63,587 225,151 -26.82%
-
Net Worth 131,650 123,430 117,596 118,887 117,004 103,661 100,634 19.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,453 - 12,577 6,257 6,256 - 9,317 -21.66%
Div Payout % 42.11% - 45.35% 25.39% 34.26% - 49.37% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 131,650 123,430 117,596 118,887 117,004 103,661 100,634 19.55%
NOSH 64,534 63,623 62,886 62,572 62,569 62,446 62,119 2.56%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.83% 5.18% 9.71% 10.91% 11.90% 8.87% 7.77% -
ROE 11.64% 3.02% 23.58% 20.73% 15.61% 5.96% 18.75% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 241.88 113.06 454.95 361.69 245.78 111.74 392.97 -27.57%
EPS 23.75 5.85 44.10 39.38 29.19 9.89 30.38 -15.09%
DPS 10.00 0.00 20.00 10.00 10.00 0.00 15.00 -23.62%
NAPS 2.04 1.94 1.87 1.90 1.87 1.66 1.62 16.56%
Adjusted Per Share Value based on latest NOSH - 63,013
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.73 10.93 43.49 34.40 23.37 10.61 37.10 -25.70%
EPS 2.33 0.57 4.22 3.75 2.78 0.94 2.87 -12.94%
DPS 0.98 0.00 1.91 0.95 0.95 0.00 1.42 -21.85%
NAPS 0.2001 0.1876 0.1787 0.1807 0.1778 0.1576 0.153 19.53%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 - - - - - -
Price 0.09 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.04 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.38 1.37 0.00 0.00 0.00 0.00 0.00 -
EY 263.89 73.13 0.00 0.00 0.00 0.00 0.00 -
DY 111.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 25/08/05 -
Price 0.11 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.05 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.46 1.37 0.00 0.00 0.00 0.00 0.00 -
EY 215.91 73.13 0.00 0.00 0.00 0.00 0.00 -
DY 90.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 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