[PADINI] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 10.6%
YoY- 13.39%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 375,095 356,882 338,429 317,173 300,699 288,421 288,259 19.17%
PBT 63,610 58,142 53,917 44,063 39,323 35,151 36,264 45.39%
Tax -17,469 -15,804 -14,647 -12,620 -10,890 -10,354 -10,981 36.23%
NP 46,141 42,338 39,270 31,443 28,433 24,797 25,283 49.28%
-
NP to SH 46,096 42,294 39,226 31,404 28,394 24,758 25,241 49.35%
-
Tax Rate 27.46% 27.18% 27.17% 28.64% 27.69% 29.46% 30.28% -
Total Cost 328,954 314,544 299,159 285,730 272,266 263,624 262,976 16.07%
-
Net Worth 177,621 169,759 155,147 131,127 130,718 129,087 63,623 98.14%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,556 9,824 13,051 13,051 12,844 9,576 12,606 -35.30%
Div Payout % 14.22% 23.23% 33.27% 41.56% 45.24% 38.68% 49.94% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 177,621 169,759 155,147 131,127 130,718 129,087 63,623 98.14%
NOSH 131,571 131,596 131,480 65,590 65,359 64,543 63,623 62.24%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.30% 11.86% 11.60% 9.91% 9.46% 8.60% 8.77% -
ROE 25.95% 24.91% 25.28% 23.95% 21.72% 19.18% 39.67% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 285.09 271.19 257.40 483.76 460.07 446.86 453.07 -26.54%
EPS 35.03 32.14 29.83 47.90 43.44 38.36 39.67 -7.95%
DPS 4.98 7.47 9.93 19.91 19.65 14.84 20.00 -60.38%
NAPS 1.35 1.29 1.18 2.00 2.00 2.00 1.00 22.12%
Adjusted Per Share Value based on latest NOSH - 65,590
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 57.01 54.24 51.44 48.21 45.71 43.84 43.81 19.17%
EPS 7.01 6.43 5.96 4.77 4.32 3.76 3.84 49.31%
DPS 1.00 1.49 1.98 1.98 1.95 1.46 1.92 -35.24%
NAPS 0.27 0.258 0.2358 0.1993 0.1987 0.1962 0.0967 98.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.66 0.67 0.53 0.09 0.10 0.09 0.08 -
P/RPS 0.23 0.25 0.21 0.02 0.02 0.02 0.02 408.72%
P/EPS 1.88 2.08 1.78 0.19 0.23 0.23 0.20 344.79%
EY 53.08 47.97 56.29 532.21 434.43 426.20 495.90 -77.42%
DY 7.55 11.14 18.73 221.18 196.52 164.86 250.00 -90.28%
P/NAPS 0.49 0.52 0.45 0.05 0.05 0.05 0.08 234.39%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 -
Price 0.63 0.70 0.56 0.48 0.08 0.11 0.08 -
P/RPS 0.22 0.26 0.22 0.10 0.02 0.02 0.02 393.88%
P/EPS 1.80 2.18 1.88 1.00 0.18 0.29 0.20 332.09%
EY 55.61 45.91 53.28 99.79 543.04 348.71 495.90 -76.71%
DY 7.91 10.66 17.73 41.47 245.65 134.88 250.00 -89.97%
P/NAPS 0.47 0.54 0.47 0.24 0.04 0.06 0.08 225.24%

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