[PADINI] QoQ TTM Result on 31-Mar-2006 [#3]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -3.81%
YoY- 90.64%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 288,421 288,259 286,102 282,360 273,620 256,825 244,111 11.72%
PBT 35,151 36,264 39,660 39,035 39,427 33,214 26,585 20.40%
Tax -10,354 -10,981 -11,916 -11,952 -11,284 -9,475 -7,706 21.69%
NP 24,797 25,283 27,744 27,083 28,143 23,739 18,879 19.87%
-
NP to SH 24,758 25,241 27,695 27,037 28,107 23,719 18,872 19.77%
-
Tax Rate 29.46% 30.28% 30.05% 30.62% 28.62% 28.53% 28.99% -
Total Cost 263,624 262,976 258,358 255,277 245,477 233,086 225,232 11.03%
-
Net Worth 129,087 63,623 123,810 119,726 117,000 103,661 100,196 18.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,576 12,606 12,606 12,480 15,593 9,336 9,336 1.70%
Div Payout % 38.68% 49.94% 45.52% 46.16% 55.48% 39.36% 49.47% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 129,087 63,623 123,810 119,726 117,000 103,661 100,196 18.34%
NOSH 64,543 63,623 63,492 63,013 62,567 62,446 62,233 2.45%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.60% 8.77% 9.70% 9.59% 10.29% 9.24% 7.73% -
ROE 19.18% 39.67% 22.37% 22.58% 24.02% 22.88% 18.84% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 446.86 453.07 450.61 448.09 437.32 411.27 392.25 9.05%
EPS 38.36 39.67 43.62 42.91 44.92 37.98 30.32 16.92%
DPS 14.84 20.00 20.00 20.00 25.00 15.00 15.00 -0.71%
NAPS 2.00 1.00 1.95 1.90 1.87 1.66 1.61 15.51%
Adjusted Per Share Value based on latest NOSH - 63,013
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 43.84 43.81 43.49 42.92 41.59 39.04 37.10 11.73%
EPS 3.76 3.84 4.21 4.11 4.27 3.61 2.87 19.67%
DPS 1.46 1.92 1.92 1.90 2.37 1.42 1.42 1.86%
NAPS 0.1962 0.0967 0.1882 0.182 0.1778 0.1576 0.1523 18.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 - - - - - -
Price 0.09 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.23 0.20 0.00 0.00 0.00 0.00 0.00 -
EY 426.20 495.90 0.00 0.00 0.00 0.00 0.00 -
DY 164.86 250.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.08 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 25/08/05 -
Price 0.11 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.29 0.20 0.00 0.00 0.00 0.00 0.00 -
EY 348.71 495.90 0.00 0.00 0.00 0.00 0.00 -
DY 134.88 250.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.08 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