[PADINI] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 28.9%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 256,825 244,111 230,338 219,720 216,916 208,515 203,472 16.77%
PBT 33,214 26,585 20,021 12,925 10,335 11,090 9,773 125.87%
Tax -9,475 -7,706 -5,839 -4,415 -3,733 -4,074 -3,643 89.01%
NP 23,739 18,879 14,182 8,510 6,602 7,016 6,130 146.40%
-
NP to SH 23,719 18,872 14,182 8,510 6,602 7,016 6,130 146.26%
-
Tax Rate 28.53% 28.99% 29.16% 34.16% 36.12% 36.74% 37.28% -
Total Cost 233,086 225,232 216,156 211,210 210,314 201,499 197,342 11.72%
-
Net Worth 103,661 100,196 99,625 94,387 86,539 86,949 90,178 9.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,336 9,336 6,196 5,123 5,123 5,123 4,038 74.75%
Div Payout % 39.36% 49.47% 43.69% 60.21% 77.61% 73.03% 65.89% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,661 100,196 99,625 94,387 86,539 86,949 90,178 9.72%
NOSH 62,446 62,233 62,265 62,096 61,813 61,666 40,804 32.76%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.24% 7.73% 6.16% 3.87% 3.04% 3.36% 3.01% -
ROE 22.88% 18.84% 14.24% 9.02% 7.63% 8.07% 6.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 411.27 392.25 369.93 353.83 350.92 338.13 498.65 -12.04%
EPS 37.98 30.32 22.78 13.70 10.68 11.38 15.02 85.50%
DPS 15.00 15.00 10.00 8.25 8.29 8.31 9.90 31.88%
NAPS 1.66 1.61 1.60 1.52 1.40 1.41 2.21 -17.35%
Adjusted Per Share Value based on latest NOSH - 62,096
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.00 24.72 23.32 22.25 21.96 21.11 20.60 16.77%
EPS 2.40 1.91 1.44 0.86 0.67 0.71 0.62 146.33%
DPS 0.95 0.95 0.63 0.52 0.52 0.52 0.41 75.01%
NAPS 0.105 0.1015 0.1009 0.0956 0.0876 0.088 0.0913 9.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 -
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