[PADINI] QoQ 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- 21.87%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 76,260 84,814 84,166 71,933 59,786 72,536 84,004 -6.26%
PBT 9,255 13,511 15,724 5,573 4,515 9,339 16,837 -32.97%
Tax -3,181 -3,488 -4,106 -1,845 -1,451 -2,952 -4,733 -23.32%
NP 6,074 10,023 11,618 3,728 3,064 6,387 12,104 -36.93%
-
NP to SH 6,064 10,013 11,605 3,722 3,054 6,377 12,088 -36.94%
-
Tax Rate 34.37% 25.82% 26.11% 33.11% 32.14% 31.61% 28.11% -
Total Cost 70,186 74,791 72,548 68,205 56,722 66,149 71,900 -1.59%
-
Net Worth 131,127 130,718 131,669 123,430 123,810 119,726 117,000 7.91%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,556 3,267 6,454 - 6,349 - 6,256 3.18%
Div Payout % 108.12% 32.64% 55.62% - 207.90% - 51.76% -
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 131,127 130,718 131,669 123,430 123,810 119,726 117,000 7.91%
NOSH 65,590 65,359 64,543 63,623 63,492 63,013 62,567 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 7.96% 11.82% 13.80% 5.18% 5.12% 8.81% 14.41% -
ROE 4.62% 7.66% 8.81% 3.02% 2.47% 5.33% 10.33% -
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 116.31 129.77 130.40 113.06 94.16 115.11 134.26 -9.14%
EPS 4.63 7.66 17.98 5.85 4.81 10.12 19.32 -61.51%
DPS 10.00 5.00 10.00 0.00 10.00 0.00 10.00 0.00%
NAPS 2.00 2.00 2.04 1.94 1.95 1.90 1.87 4.59%
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 11.59 12.89 12.79 10.93 9.09 11.03 12.77 -6.27%
EPS 0.92 1.52 1.76 0.57 0.46 0.97 1.84 -37.08%
DPS 1.00 0.50 0.98 0.00 0.97 0.00 0.95 3.48%
NAPS 0.1993 0.1987 0.2001 0.1876 0.1882 0.182 0.1778 7.92%
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 0.08 0.08 0.07 0.07 0.00 0.00 0.00 -
P/EPS 0.97 0.65 0.50 1.37 0.00 0.00 0.00 -
EY 102.77 153.20 199.78 73.13 0.00 0.00 0.00 -
DY 111.11 50.00 111.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 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 0.41 0.06 0.08 0.07 0.00 0.00 0.00 -
P/EPS 5.19 0.52 0.61 1.37 0.00 0.00 0.00 -
EY 19.27 191.50 163.45 73.13 0.00 0.00 0.00 -
DY 20.83 62.50 90.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 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