[PADINI] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 14.45%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 230,338 219,720 216,916 208,515 203,472 200,069 194,848 11.78%
PBT 20,021 12,925 10,335 11,090 9,773 13,695 13,877 27.65%
Tax -5,839 -4,415 -3,733 -4,074 -3,643 -4,968 -5,185 8.23%
NP 14,182 8,510 6,602 7,016 6,130 8,727 8,692 38.55%
-
NP to SH 14,182 8,510 6,602 7,016 6,130 8,727 8,692 38.55%
-
Tax Rate 29.16% 34.16% 36.12% 36.74% 37.28% 36.28% 37.36% -
Total Cost 216,156 211,210 210,314 201,499 197,342 191,342 186,156 10.46%
-
Net Worth 99,625 94,387 86,539 86,949 90,178 89,325 80,137 15.60%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,196 5,123 5,123 5,123 4,038 3,999 3,999 33.86%
Div Payout % 43.69% 60.21% 77.61% 73.03% 65.89% 45.83% 46.01% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 99,625 94,387 86,539 86,949 90,178 89,325 80,137 15.60%
NOSH 62,265 62,096 61,813 61,666 40,804 40,418 40,068 34.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.16% 3.87% 3.04% 3.36% 3.01% 4.36% 4.46% -
ROE 14.24% 9.02% 7.63% 8.07% 6.80% 9.77% 10.85% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 369.93 353.83 350.92 338.13 498.65 494.99 486.28 -16.65%
EPS 22.78 13.70 10.68 11.38 15.02 21.59 21.69 3.31%
DPS 10.00 8.25 8.29 8.31 9.90 10.00 10.00 0.00%
NAPS 1.60 1.52 1.40 1.41 2.21 2.21 2.00 -13.81%
Adjusted Per Share Value based on latest NOSH - 61,666
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.32 22.25 21.96 21.11 20.60 20.26 19.73 11.77%
EPS 1.44 0.86 0.67 0.71 0.62 0.88 0.88 38.82%
DPS 0.63 0.52 0.52 0.52 0.41 0.40 0.40 35.33%
NAPS 0.1009 0.0956 0.0876 0.088 0.0913 0.0904 0.0811 15.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 26/02/04 27/11/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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