[PADINI] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 14.69%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 356,882 338,429 317,173 300,699 288,421 288,259 286,102 15.83%
PBT 58,142 53,917 44,063 39,323 35,151 36,264 39,660 28.96%
Tax -15,804 -14,647 -12,620 -10,890 -10,354 -10,981 -11,916 20.65%
NP 42,338 39,270 31,443 28,433 24,797 25,283 27,744 32.44%
-
NP to SH 42,294 39,226 31,404 28,394 24,758 25,241 27,695 32.51%
-
Tax Rate 27.18% 27.17% 28.64% 27.69% 29.46% 30.28% 30.05% -
Total Cost 314,544 299,159 285,730 272,266 263,624 262,976 258,358 13.97%
-
Net Worth 169,759 155,147 131,127 130,718 129,087 63,623 123,810 23.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,824 13,051 13,051 12,844 9,576 12,606 12,606 -15.27%
Div Payout % 23.23% 33.27% 41.56% 45.24% 38.68% 49.94% 45.52% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 169,759 155,147 131,127 130,718 129,087 63,623 123,810 23.34%
NOSH 131,596 131,480 65,590 65,359 64,543 63,623 63,492 62.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.86% 11.60% 9.91% 9.46% 8.60% 8.77% 9.70% -
ROE 24.91% 25.28% 23.95% 21.72% 19.18% 39.67% 22.37% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 271.19 257.40 483.76 460.07 446.86 453.07 450.61 -28.65%
EPS 32.14 29.83 47.90 43.44 38.36 39.67 43.62 -18.37%
DPS 7.47 9.93 19.91 19.65 14.84 20.00 20.00 -48.04%
NAPS 1.29 1.18 2.00 2.00 2.00 1.00 1.95 -24.02%
Adjusted Per Share Value based on latest NOSH - 65,359
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.24 51.44 48.21 45.71 43.84 43.81 43.49 15.81%
EPS 6.43 5.96 4.77 4.32 3.76 3.84 4.21 32.52%
DPS 1.49 1.98 1.98 1.95 1.46 1.92 1.92 -15.51%
NAPS 0.258 0.2358 0.1993 0.1987 0.1962 0.0967 0.1882 23.33%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.67 0.53 0.09 0.10 0.09 0.08 0.00 -
P/RPS 0.25 0.21 0.02 0.02 0.02 0.02 0.00 -
P/EPS 2.08 1.78 0.19 0.23 0.23 0.20 0.00 -
EY 47.97 56.29 532.21 434.43 426.20 495.90 0.00 -
DY 11.14 18.73 221.18 196.52 164.86 250.00 0.00 -
P/NAPS 0.52 0.45 0.05 0.05 0.05 0.08 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.70 0.56 0.48 0.08 0.11 0.08 0.00 -
P/RPS 0.26 0.22 0.10 0.02 0.02 0.02 0.00 -
P/EPS 2.18 1.88 1.00 0.18 0.29 0.20 0.00 -
EY 45.91 53.28 99.79 543.04 348.71 495.90 0.00 -
DY 10.66 17.73 41.47 245.65 134.88 250.00 0.00 -
P/NAPS 0.54 0.47 0.24 0.04 0.06 0.08 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