[PADINI] QoQ 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- 90.37%
YoY- 210.16%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 84,471 103,027 102,619 93,189 76,260 84,814 84,166 0.24%
PBT 3,305 18,979 19,949 15,427 9,255 13,511 15,724 -64.68%
Tax -1,621 -5,153 -5,263 -3,872 -3,181 -3,488 -4,106 -46.21%
NP 1,684 13,826 14,686 11,555 6,074 10,023 11,618 -72.43%
-
NP to SH 1,683 13,815 14,673 11,544 6,064 10,013 11,605 -72.42%
-
Tax Rate 49.05% 27.15% 26.38% 25.10% 34.37% 25.82% 26.11% -
Total Cost 82,787 89,201 87,933 81,634 70,186 74,791 72,548 9.20%
-
Net Worth 131,641 177,621 169,759 155,147 131,127 130,718 131,669 -0.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,164 - 6,579 - 6,556 3,267 6,454 60.90%
Div Payout % 782.19% - 44.84% - 108.12% 32.64% 55.62% -
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 131,641 177,621 169,759 155,147 131,127 130,718 131,669 -0.01%
NOSH 131,641 131,571 131,596 131,480 65,590 65,359 64,543 60.89%
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 1.99% 13.42% 14.31% 12.40% 7.96% 11.82% 13.80% -
ROE 1.28% 7.78% 8.64% 7.44% 4.62% 7.66% 8.81% -
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 64.17 78.30 77.98 70.88 116.31 129.77 130.40 -37.69%
EPS 1.28 10.50 11.15 8.78 4.63 7.66 17.98 -82.85%
DPS 10.00 0.00 5.00 0.00 10.00 5.00 10.00 0.00%
NAPS 1.00 1.35 1.29 1.18 2.00 2.00 2.04 -37.85%
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 12.84 15.66 15.60 14.16 11.59 12.89 12.79 0.26%
EPS 0.26 2.10 2.23 1.75 0.92 1.52 1.76 -72.08%
DPS 2.00 0.00 1.00 0.00 1.00 0.50 0.98 60.96%
NAPS 0.2001 0.27 0.258 0.2358 0.1993 0.1987 0.2001 0.00%
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 0.89 0.84 0.86 0.75 0.08 0.08 0.07 445.59%
P/EPS 44.58 6.29 6.01 6.04 0.97 0.65 0.50 1901.25%
EY 2.24 15.91 16.64 16.57 102.77 153.20 199.78 -95.00%
DY 17.54 0.00 7.46 0.00 111.11 50.00 111.11 -70.82%
P/NAPS 0.57 0.49 0.52 0.45 0.05 0.05 0.04 488.72%
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 0.78 0.80 0.90 0.79 0.41 0.06 0.08 357.02%
P/EPS 39.11 6.00 6.28 6.38 5.19 0.52 0.61 1505.97%
EY 2.56 16.67 15.93 15.68 19.27 191.50 163.45 -93.75%
DY 20.00 0.00 7.14 0.00 20.83 62.50 90.91 -63.59%
P/NAPS 0.50 0.47 0.54 0.47 0.24 0.04 0.05 364.81%

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