[PADINI] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -7.06%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 522,949 477,059 383,306 317,173 286,102 244,111 208,516 16.55%
PBT 86,280 67,610 57,658 44,061 39,696 26,585 11,091 40.74%
Tax -25,306 -18,077 -15,908 -12,619 -11,915 -7,625 -4,075 35.55%
NP 60,974 49,533 41,750 31,442 27,781 18,960 7,016 43.36%
-
NP to SH 60,974 49,533 41,715 31,403 27,732 18,872 7,016 43.36%
-
Tax Rate 29.33% 26.74% 27.59% 28.64% 30.02% 28.68% 36.74% -
Total Cost 461,975 427,526 341,556 285,731 258,321 225,151 201,500 14.82%
-
Net Worth 47,370 203,945 169,847 71,464 117,596 100,634 85,798 -9.42%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,921 18,420 19,749 16,390 12,577 9,317 6,084 -0.45%
Div Payout % 9.71% 37.19% 47.34% 52.20% 45.35% 49.37% 86.73% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 47,370 203,945 169,847 71,464 117,596 100,634 85,798 -9.42%
NOSH 131,585 131,577 131,664 65,590 62,886 62,119 60,849 13.71%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.66% 10.38% 10.89% 9.91% 9.71% 7.77% 3.36% -
ROE 128.72% 24.29% 24.56% 43.94% 23.58% 18.75% 8.18% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 397.42 362.57 291.12 483.76 454.95 392.97 342.67 2.50%
EPS 9.27 37.64 31.71 24.24 44.10 30.38 11.53 -3.56%
DPS 4.50 14.00 15.00 25.00 20.00 15.00 10.00 -12.45%
NAPS 0.36 1.55 1.29 1.09 1.87 1.62 1.41 -20.34%
Adjusted Per Share Value based on latest NOSH - 65,590
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.95 48.30 38.81 32.12 28.97 24.72 21.11 16.55%
EPS 6.17 5.02 4.22 3.18 2.81 1.91 0.71 43.36%
DPS 0.60 1.87 2.00 1.66 1.27 0.94 0.62 -0.54%
NAPS 0.048 0.2065 0.172 0.0724 0.1191 0.1019 0.0869 -9.41%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - - -
Price 0.76 0.48 0.57 0.09 0.00 0.00 0.00 -
P/RPS 0.19 0.13 0.20 0.02 0.00 0.00 0.00 -
P/EPS 1.64 1.28 1.80 0.19 0.00 0.00 0.00 -
EY 60.97 78.43 55.58 532.19 0.00 0.00 0.00 -
DY 5.92 29.17 26.32 277.78 0.00 0.00 0.00 -
P/NAPS 2.11 0.31 0.44 0.08 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 30/08/07 29/08/06 25/08/05 26/08/04 -
Price 0.82 0.54 0.50 0.48 0.00 0.00 0.00 -
P/RPS 0.21 0.15 0.17 0.10 0.00 0.00 0.00 -
P/EPS 1.77 1.43 1.58 1.00 0.00 0.00 0.00 -
EY 56.51 69.71 63.37 99.79 0.00 0.00 0.00 -
DY 5.49 25.93 30.00 52.08 0.00 0.00 0.00 -
P/NAPS 2.28 0.35 0.39 0.44 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