[PADINI] QoQ 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- -47.25%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 84,166 71,933 59,786 72,536 84,004 69,776 56,044 31.04%
PBT 15,724 5,573 4,515 9,339 16,837 8,969 3,890 153.10%
Tax -4,106 -1,845 -1,451 -2,952 -4,733 -2,780 -1,487 96.45%
NP 11,618 3,728 3,064 6,387 12,104 6,189 2,403 185.10%
-
NP to SH 11,605 3,722 3,054 6,377 12,088 6,176 2,396 185.44%
-
Tax Rate 26.11% 33.11% 32.14% 31.61% 28.11% 31.00% 38.23% -
Total Cost 72,548 68,205 56,722 66,149 71,900 63,587 53,641 22.23%
-
Net Worth 131,669 123,430 123,810 119,726 117,000 103,661 100,196 19.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,454 - 6,349 - 6,256 - 6,223 2.45%
Div Payout % 55.62% - 207.90% - 51.76% - 259.74% -
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 131,669 123,430 123,810 119,726 117,000 103,661 100,196 19.91%
NOSH 64,543 63,623 63,492 63,013 62,567 62,446 62,233 2.45%
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 13.80% 5.18% 5.12% 8.81% 14.41% 8.87% 4.29% -
ROE 8.81% 3.02% 2.47% 5.33% 10.33% 5.96% 2.39% -
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 130.40 113.06 94.16 115.11 134.26 111.74 90.05 27.90%
EPS 17.98 5.85 4.81 10.12 19.32 9.89 3.85 178.61%
DPS 10.00 0.00 10.00 0.00 10.00 0.00 10.00 0.00%
NAPS 2.04 1.94 1.95 1.90 1.87 1.66 1.61 17.04%
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 8.52 7.28 6.05 7.34 8.51 7.07 5.67 31.09%
EPS 1.18 0.38 0.31 0.65 1.22 0.63 0.24 188.30%
DPS 0.65 0.00 0.64 0.00 0.63 0.00 0.63 2.09%
NAPS 0.1333 0.125 0.1254 0.1212 0.1185 0.105 0.1015 19.86%
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 0.07 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.50 1.37 0.00 0.00 0.00 0.00 0.00 -
EY 199.78 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 0.08 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.61 1.37 0.00 0.00 0.00 0.00 0.00 -
EY 163.45 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