[PADINI] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -15.59%
YoY- 46.95%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 477,059 383,306 317,173 286,102 244,111 208,516 188,487 16.72%
PBT 67,610 57,658 44,061 39,696 26,585 11,091 15,100 28.35%
Tax -18,077 -15,908 -12,619 -11,915 -7,625 -4,075 -5,696 21.20%
NP 49,533 41,750 31,442 27,781 18,960 7,016 9,404 31.87%
-
NP to SH 49,533 41,715 31,403 27,732 18,872 7,016 9,404 31.87%
-
Tax Rate 26.74% 27.59% 28.64% 30.02% 28.68% 36.74% 37.72% -
Total Cost 427,526 341,556 285,731 258,321 225,151 201,500 179,083 15.59%
-
Net Worth 203,945 169,847 71,464 117,596 100,634 85,798 81,191 16.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 18,420 19,749 16,390 12,577 9,317 6,084 3,999 28.96%
Div Payout % 37.19% 47.34% 52.20% 45.35% 49.37% 86.73% 42.53% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 203,945 169,847 71,464 117,596 100,634 85,798 81,191 16.57%
NOSH 131,577 131,664 65,590 62,886 62,119 60,849 39,995 21.93%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.38% 10.89% 9.91% 9.71% 7.77% 3.36% 4.99% -
ROE 24.29% 24.56% 43.94% 23.58% 18.75% 8.18% 11.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 362.57 291.12 483.76 454.95 392.97 342.67 471.27 -4.27%
EPS 37.64 31.71 24.24 44.10 30.38 11.53 15.67 15.71%
DPS 14.00 15.00 25.00 20.00 15.00 10.00 10.00 5.76%
NAPS 1.55 1.29 1.09 1.87 1.62 1.41 2.03 -4.39%
Adjusted Per Share Value based on latest NOSH - 63,492
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.30 38.81 32.12 28.97 24.72 21.11 19.09 16.71%
EPS 5.02 4.22 3.18 2.81 1.91 0.71 0.95 31.94%
DPS 1.87 2.00 1.66 1.27 0.94 0.62 0.40 29.27%
NAPS 0.2065 0.172 0.0724 0.1191 0.1019 0.0869 0.0822 16.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 - - - - -
Price 0.48 0.57 0.09 0.00 0.00 0.00 0.00 -
P/RPS 0.13 0.20 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.28 1.80 0.19 0.00 0.00 0.00 0.00 -
EY 78.43 55.58 532.19 0.00 0.00 0.00 0.00 -
DY 29.17 26.32 277.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.44 0.08 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 29/08/06 25/08/05 26/08/04 27/08/03 -
Price 0.54 0.50 0.48 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.17 0.10 0.00 0.00 0.00 0.00 -
P/EPS 1.43 1.58 1.00 0.00 0.00 0.00 0.00 -
EY 69.71 63.37 99.79 0.00 0.00 0.00 0.00 -
DY 25.93 30.00 52.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.44 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