[PADINI] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 0.4%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 216,916 208,515 203,472 200,069 194,848 188,487 187,500 10.17%
PBT 10,335 11,090 9,773 13,695 13,877 15,100 17,820 -30.38%
Tax -3,733 -4,074 -3,643 -4,968 -5,185 -5,696 -7,060 -34.53%
NP 6,602 7,016 6,130 8,727 8,692 9,404 10,760 -27.72%
-
NP to SH 6,602 7,016 6,130 8,727 8,692 9,404 10,760 -27.72%
-
Tax Rate 36.12% 36.74% 37.28% 36.28% 37.36% 37.72% 39.62% -
Total Cost 210,314 201,499 197,342 191,342 186,156 179,083 176,740 12.25%
-
Net Worth 86,539 86,949 90,178 89,325 80,137 81,148 86,019 0.40%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,123 5,123 4,038 3,999 3,999 3,999 2,000 86.88%
Div Payout % 77.61% 73.03% 65.89% 45.83% 46.01% 42.53% 18.59% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 86,539 86,949 90,178 89,325 80,137 81,148 86,019 0.40%
NOSH 61,813 61,666 40,804 40,418 40,068 39,974 40,009 33.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.04% 3.36% 3.01% 4.36% 4.46% 4.99% 5.74% -
ROE 7.63% 8.07% 6.80% 9.77% 10.85% 11.59% 12.51% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 350.92 338.13 498.65 494.99 486.28 471.51 468.64 -17.49%
EPS 10.68 11.38 15.02 21.59 21.69 23.52 26.89 -45.87%
DPS 8.29 8.31 9.90 10.00 10.00 10.00 5.00 39.95%
NAPS 1.40 1.41 2.21 2.21 2.00 2.03 2.15 -24.81%
Adjusted Per Share Value based on latest NOSH - 40,418
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.96 21.11 20.60 20.26 19.73 19.09 18.99 10.14%
EPS 0.67 0.71 0.62 0.88 0.88 0.95 1.09 -27.64%
DPS 0.52 0.52 0.41 0.40 0.40 0.40 0.20 88.75%
NAPS 0.0876 0.088 0.0913 0.0904 0.0811 0.0822 0.0871 0.38%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 26/05/04 26/02/04 27/11/03 27/08/03 29/05/03 -
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