[PADINI] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 18.5%
YoY- 230.28%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 288,259 286,102 282,360 273,620 256,825 244,111 230,338 16.11%
PBT 36,264 39,660 39,035 39,427 33,214 26,585 20,021 48.53%
Tax -10,981 -11,916 -11,952 -11,284 -9,475 -7,706 -5,839 52.30%
NP 25,283 27,744 27,083 28,143 23,739 18,879 14,182 46.97%
-
NP to SH 25,241 27,695 27,037 28,107 23,719 18,872 14,182 46.81%
-
Tax Rate 30.28% 30.05% 30.62% 28.62% 28.53% 28.99% 29.16% -
Total Cost 262,976 258,358 255,277 245,477 233,086 225,232 216,156 13.94%
-
Net Worth 63,623 123,810 119,726 117,000 103,661 100,196 99,625 -25.82%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,606 12,606 12,480 15,593 9,336 9,336 6,196 60.49%
Div Payout % 49.94% 45.52% 46.16% 55.48% 39.36% 49.47% 43.69% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,623 123,810 119,726 117,000 103,661 100,196 99,625 -25.82%
NOSH 63,623 63,492 63,013 62,567 62,446 62,233 62,265 1.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.77% 9.70% 9.59% 10.29% 9.24% 7.73% 6.16% -
ROE 39.67% 22.37% 22.58% 24.02% 22.88% 18.84% 14.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 453.07 450.61 448.09 437.32 411.27 392.25 369.93 14.45%
EPS 39.67 43.62 42.91 44.92 37.98 30.32 22.78 44.69%
DPS 20.00 20.00 20.00 25.00 15.00 15.00 10.00 58.67%
NAPS 1.00 1.95 1.90 1.87 1.66 1.61 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 62,567
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.19 28.97 28.59 27.71 26.00 24.72 23.32 16.12%
EPS 2.56 2.80 2.74 2.85 2.40 1.91 1.44 46.70%
DPS 1.28 1.28 1.26 1.58 0.95 0.95 0.63 60.34%
NAPS 0.0644 0.1254 0.1212 0.1185 0.105 0.1015 0.1009 -25.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 - - - - - - -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 495.90 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 250.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 25/08/05 30/05/05 -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 495.90 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 250.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 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