[PADINI] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -39.44%
YoY- 98.56%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 103,027 102,619 93,189 76,260 84,814 84,166 71,933 27.03%
PBT 18,979 19,949 15,427 9,255 13,511 15,724 5,573 126.18%
Tax -5,153 -5,263 -3,872 -3,181 -3,488 -4,106 -1,845 98.20%
NP 13,826 14,686 11,555 6,074 10,023 11,618 3,728 139.40%
-
NP to SH 13,815 14,673 11,544 6,064 10,013 11,605 3,722 139.53%
-
Tax Rate 27.15% 26.38% 25.10% 34.37% 25.82% 26.11% 33.11% -
Total Cost 89,201 87,933 81,634 70,186 74,791 72,548 68,205 19.57%
-
Net Worth 177,621 169,759 155,147 131,127 130,718 131,669 123,430 27.43%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 6,579 - 6,556 3,267 6,454 - -
Div Payout % - 44.84% - 108.12% 32.64% 55.62% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 177,621 169,759 155,147 131,127 130,718 131,669 123,430 27.43%
NOSH 131,571 131,596 131,480 65,590 65,359 64,543 63,623 62.24%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.42% 14.31% 12.40% 7.96% 11.82% 13.80% 5.18% -
ROE 7.78% 8.64% 7.44% 4.62% 7.66% 8.81% 3.02% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 78.30 77.98 70.88 116.31 129.77 130.40 113.06 -21.70%
EPS 10.50 11.15 8.78 4.63 7.66 17.98 5.85 47.63%
DPS 0.00 5.00 0.00 10.00 5.00 10.00 0.00 -
NAPS 1.35 1.29 1.18 2.00 2.00 2.04 1.94 -21.45%
Adjusted Per Share Value based on latest NOSH - 65,590
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.43 10.39 9.44 7.72 8.59 8.52 7.28 27.05%
EPS 1.40 1.49 1.17 0.61 1.01 1.18 0.38 138.35%
DPS 0.00 0.67 0.00 0.66 0.33 0.65 0.00 -
NAPS 0.1799 0.1719 0.1571 0.1328 0.1324 0.1333 0.125 27.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.66 0.67 0.53 0.09 0.10 0.09 0.08 -
P/RPS 0.84 0.86 0.75 0.08 0.08 0.07 0.07 423.35%
P/EPS 6.29 6.01 6.04 0.97 0.65 0.50 1.37 175.98%
EY 15.91 16.64 16.57 102.77 153.20 199.78 73.13 -63.79%
DY 0.00 7.46 0.00 111.11 50.00 111.11 0.00 -
P/NAPS 0.49 0.52 0.45 0.05 0.05 0.04 0.04 430.59%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 -
Price 0.63 0.70 0.56 0.48 0.08 0.11 0.08 -
P/RPS 0.80 0.90 0.79 0.41 0.06 0.08 0.07 406.62%
P/EPS 6.00 6.28 6.38 5.19 0.52 0.61 1.37 167.44%
EY 16.67 15.93 15.68 19.27 191.50 163.45 73.13 -62.65%
DY 0.00 7.14 0.00 20.83 62.50 90.91 0.00 -
P/NAPS 0.47 0.54 0.47 0.24 0.04 0.05 0.04 416.06%

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