[PADINI] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -1.91%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 338,429 317,173 300,699 288,421 288,259 286,102 282,360 12.82%
PBT 53,917 44,063 39,323 35,151 36,264 39,660 39,035 24.00%
Tax -14,647 -12,620 -10,890 -10,354 -10,981 -11,916 -11,952 14.50%
NP 39,270 31,443 28,433 24,797 25,283 27,744 27,083 28.07%
-
NP to SH 39,226 31,404 28,394 24,758 25,241 27,695 27,037 28.12%
-
Tax Rate 27.17% 28.64% 27.69% 29.46% 30.28% 30.05% 30.62% -
Total Cost 299,159 285,730 272,266 263,624 262,976 258,358 255,277 11.14%
-
Net Worth 155,147 131,127 130,718 129,087 63,623 123,810 119,726 18.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 13,051 13,051 12,844 9,576 12,606 12,606 12,480 3.02%
Div Payout % 33.27% 41.56% 45.24% 38.68% 49.94% 45.52% 46.16% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 155,147 131,127 130,718 129,087 63,623 123,810 119,726 18.84%
NOSH 131,480 65,590 65,359 64,543 63,623 63,492 63,013 63.21%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.60% 9.91% 9.46% 8.60% 8.77% 9.70% 9.59% -
ROE 25.28% 23.95% 21.72% 19.18% 39.67% 22.37% 22.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 257.40 483.76 460.07 446.86 453.07 450.61 448.09 -30.87%
EPS 29.83 47.90 43.44 38.36 39.67 43.62 42.91 -21.50%
DPS 9.93 19.91 19.65 14.84 20.00 20.00 20.00 -37.27%
NAPS 1.18 2.00 2.00 2.00 1.00 1.95 1.90 -27.18%
Adjusted Per Share Value based on latest NOSH - 64,543
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.44 48.21 45.71 43.84 43.81 43.49 42.92 12.81%
EPS 5.96 4.77 4.32 3.76 3.84 4.21 4.11 28.08%
DPS 1.98 1.98 1.95 1.46 1.92 1.92 1.90 2.78%
NAPS 0.2358 0.1993 0.1987 0.1962 0.0967 0.1882 0.182 18.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 0.53 0.09 0.10 0.09 0.08 0.00 0.00 -
P/RPS 0.21 0.02 0.02 0.02 0.02 0.00 0.00 -
P/EPS 1.78 0.19 0.23 0.23 0.20 0.00 0.00 -
EY 56.29 532.21 434.43 426.20 495.90 0.00 0.00 -
DY 18.73 221.18 196.52 164.86 250.00 0.00 0.00 -
P/NAPS 0.45 0.05 0.05 0.05 0.08 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.56 0.48 0.08 0.11 0.08 0.00 0.00 -
P/RPS 0.22 0.10 0.02 0.02 0.02 0.00 0.00 -
P/EPS 1.88 1.00 0.18 0.29 0.20 0.00 0.00 -
EY 53.28 99.79 543.04 348.71 495.90 0.00 0.00 -
DY 17.73 41.47 245.65 134.88 250.00 0.00 0.00 -
P/NAPS 0.47 0.24 0.04 0.06 0.08 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