[PADINI] QoQ 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- 27.1%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter 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 84,471 103,027 102,619 93,189 76,260 84,814 32.17%
PBT 24,705 3,305 18,979 19,949 15,427 9,255 13,511 49.36%
Tax -6,594 -1,621 -5,153 -5,263 -3,872 -3,181 -3,488 52.71%
NP 18,111 1,684 13,826 14,686 11,555 6,074 10,023 48.19%
-
NP to SH 18,111 1,683 13,815 14,673 11,544 6,064 10,013 48.29%
-
Tax Rate 26.69% 49.05% 27.15% 26.38% 25.10% 34.37% 25.82% -
Total Cost 110,913 82,787 89,201 87,933 81,634 70,186 74,791 29.95%
-
Net Worth 188,217 131,641 177,621 169,759 155,147 131,127 130,718 27.42%
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 13,164 - 6,579 - 6,556 3,267 117.72%
Div Payout % 58.14% 782.19% - 44.84% - 108.12% 32.64% -
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 188,217 131,641 177,621 169,759 155,147 131,127 130,718 27.42%
NOSH 131,620 131,641 131,571 131,596 131,480 65,590 65,359 59.26%
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% 1.99% 13.42% 14.31% 12.40% 7.96% 11.82% -
ROE 9.62% 1.28% 7.78% 8.64% 7.44% 4.62% 7.66% -
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 64.17 78.30 77.98 70.88 116.31 129.77 -17.01%
EPS 13.76 1.28 10.50 11.15 8.78 4.63 7.66 47.61%
DPS 8.00 10.00 0.00 5.00 0.00 10.00 5.00 36.68%
NAPS 1.43 1.00 1.35 1.29 1.18 2.00 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 19.61 12.84 15.66 15.60 14.16 11.59 12.89 32.17%
EPS 2.75 0.26 2.10 2.23 1.75 0.92 1.52 48.31%
DPS 1.60 2.00 0.00 1.00 0.00 1.00 0.50 116.69%
NAPS 0.2861 0.2001 0.27 0.258 0.2358 0.1993 0.1987 27.42%
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 0.89 0.84 0.86 0.75 0.08 0.08 233.65%
P/EPS 3.49 44.58 6.29 6.01 6.04 0.97 0.65 205.68%
EY 28.67 2.24 15.91 16.64 16.57 102.77 153.20 -67.18%
DY 16.67 17.54 0.00 7.46 0.00 111.11 50.00 -51.82%
P/NAPS 0.34 0.57 0.49 0.52 0.45 0.05 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 0.78 0.80 0.90 0.79 0.41 0.06 258.84%
P/EPS 2.91 39.11 6.00 6.28 6.38 5.19 0.52 214.21%
EY 34.40 2.56 16.67 15.93 15.68 19.27 191.50 -68.06%
DY 20.00 20.00 0.00 7.14 0.00 20.83 62.50 -53.11%
P/NAPS 0.28 0.50 0.47 0.54 0.47 0.24 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