[PADINI] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -43.24%
YoY- -23.09%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 244,111 208,516 188,487 173,585 164,753 131,285 92,847 -1.02%
PBT 26,585 11,091 15,100 11,473 10,108 9,455 4,381 -1.89%
Tax -7,625 -4,075 -5,696 -5,798 -2,729 -3,959 -380 -3.13%
NP 18,960 7,016 9,404 5,675 7,379 5,496 4,001 -1.64%
-
NP to SH 18,872 7,016 9,404 5,675 7,379 5,496 4,001 -1.63%
-
Tax Rate 28.68% 36.74% 37.72% 50.54% 27.00% 41.87% 8.67% -
Total Cost 225,151 201,500 179,083 167,910 157,374 125,789 88,846 -0.98%
-
Net Worth 100,634 85,798 81,191 74,386 70,790 63,381 59,262 -0.56%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 9,317 6,084 3,999 - - - - -100.00%
Div Payout % 49.37% 86.73% 42.53% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 100,634 85,798 81,191 74,386 70,790 63,381 59,262 -0.56%
NOSH 62,119 60,849 39,995 39,992 29,995 30,038 30,082 -0.76%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.77% 3.36% 4.99% 3.27% 4.48% 4.19% 4.31% -
ROE 18.75% 8.18% 11.58% 7.63% 10.42% 8.67% 6.75% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 392.97 342.67 471.27 434.04 549.25 437.06 308.64 -0.25%
EPS 30.38 11.53 15.67 14.19 24.60 18.30 13.30 -0.87%
DPS 15.00 10.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.62 1.41 2.03 1.86 2.36 2.11 1.97 0.20%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 24.72 21.11 19.09 17.58 16.68 13.29 9.40 -1.02%
EPS 1.91 0.71 0.95 0.57 0.75 0.56 0.41 -1.62%
DPS 0.94 0.62 0.40 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1019 0.0869 0.0822 0.0753 0.0717 0.0642 0.06 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 26/08/04 27/08/03 29/08/02 05/10/01 29/08/00 - -
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