[PADINI] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -13.72%
YoY- 57.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 102,619 93,189 76,260 84,814 84,166 71,933 59,786 43.21%
PBT 19,949 15,427 9,255 13,511 15,724 5,573 4,515 168.53%
Tax -5,263 -3,872 -3,181 -3,488 -4,106 -1,845 -1,451 135.51%
NP 14,686 11,555 6,074 10,023 11,618 3,728 3,064 183.46%
-
NP to SH 14,673 11,544 6,064 10,013 11,605 3,722 3,054 183.91%
-
Tax Rate 26.38% 25.10% 34.37% 25.82% 26.11% 33.11% 32.14% -
Total Cost 87,933 81,634 70,186 74,791 72,548 68,205 56,722 33.84%
-
Net Worth 169,759 155,147 131,127 130,718 131,669 123,430 123,810 23.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,579 - 6,556 3,267 6,454 - 6,349 2.39%
Div Payout % 44.84% - 108.12% 32.64% 55.62% - 207.90% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 169,759 155,147 131,127 130,718 131,669 123,430 123,810 23.34%
NOSH 131,596 131,480 65,590 65,359 64,543 63,623 63,492 62.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.31% 12.40% 7.96% 11.82% 13.80% 5.18% 5.12% -
ROE 8.64% 7.44% 4.62% 7.66% 8.81% 3.02% 2.47% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 77.98 70.88 116.31 129.77 130.40 113.06 94.16 -11.78%
EPS 11.15 8.78 4.63 7.66 17.98 5.85 4.81 74.88%
DPS 5.00 0.00 10.00 5.00 10.00 0.00 10.00 -36.92%
NAPS 1.29 1.18 2.00 2.00 2.04 1.94 1.95 -24.02%
Adjusted Per Share Value based on latest NOSH - 65,359
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.60 14.16 11.59 12.89 12.79 10.93 9.09 43.20%
EPS 2.23 1.75 0.92 1.52 1.76 0.57 0.46 185.61%
DPS 1.00 0.00 1.00 0.50 0.98 0.00 0.97 2.04%
NAPS 0.258 0.2358 0.1993 0.1987 0.2001 0.1876 0.1882 23.33%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.67 0.53 0.09 0.10 0.09 0.08 0.00 -
P/RPS 0.86 0.75 0.08 0.08 0.07 0.07 0.00 -
P/EPS 6.01 6.04 0.97 0.65 0.50 1.37 0.00 -
EY 16.64 16.57 102.77 153.20 199.78 73.13 0.00 -
DY 7.46 0.00 111.11 50.00 111.11 0.00 0.00 -
P/NAPS 0.52 0.45 0.05 0.05 0.04 0.04 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.70 0.56 0.48 0.08 0.11 0.08 0.00 -
P/RPS 0.90 0.79 0.41 0.06 0.08 0.07 0.00 -
P/EPS 6.28 6.38 5.19 0.52 0.61 1.37 0.00 -
EY 15.93 15.68 19.27 191.50 163.45 73.13 0.00 -
DY 7.14 0.00 20.83 62.50 90.91 0.00 0.00 -
P/NAPS 0.54 0.47 0.24 0.04 0.05 0.04 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