[PADINI] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -46.31%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 562,928 516,096 372,756 287,732 279,104 228,248 194,644 19.34%
PBT 108,124 98,820 61,708 22,292 35,876 9,360 12,380 43.45%
Tax -27,536 -26,376 -15,488 -7,380 -11,120 -4,044 -5,408 31.13%
NP 80,588 72,444 46,220 14,912 24,756 5,316 6,972 50.31%
-
NP to SH 80,588 72,444 46,176 14,888 24,704 5,316 6,972 50.31%
-
Tax Rate 25.47% 26.69% 25.10% 33.11% 31.00% 43.21% 43.68% -
Total Cost 482,340 443,652 326,536 272,820 254,348 222,932 187,672 17.02%
-
Net Worth 223,709 188,217 155,147 123,430 103,661 86,539 82,942 17.96%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 42,118 - - - - - -
Div Payout % - 58.14% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 223,709 188,217 155,147 123,430 103,661 86,539 82,942 17.96%
NOSH 131,593 131,620 131,480 63,623 62,446 61,813 40,068 21.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.32% 14.04% 12.40% 5.18% 8.87% 2.33% 3.58% -
ROE 36.02% 38.49% 29.76% 12.06% 23.83% 6.14% 8.41% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 427.78 392.11 283.51 452.24 446.95 369.25 485.77 -2.09%
EPS 61.24 55.04 35.12 23.40 39.56 8.60 17.40 23.30%
DPS 0.00 32.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.43 1.18 1.94 1.66 1.40 2.07 -3.22%
Adjusted Per Share Value based on latest NOSH - 63,623
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 57.00 52.26 37.74 29.13 28.26 23.11 19.71 19.34%
EPS 8.16 7.34 4.68 1.51 2.50 0.54 0.71 50.16%
DPS 0.00 4.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.1906 0.1571 0.125 0.105 0.0876 0.084 17.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 - - - -
Price 0.60 0.48 0.53 0.08 0.00 0.00 0.00 -
P/RPS 0.14 0.12 0.19 0.02 0.00 0.00 0.00 -
P/EPS 0.98 0.87 1.51 0.34 0.00 0.00 0.00 -
EY 102.07 114.67 66.26 292.50 0.00 0.00 0.00 -
DY 0.00 66.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.45 0.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 29/11/07 29/11/06 29/11/05 29/11/04 27/11/03 -
Price 0.61 0.40 0.56 0.08 0.00 0.00 0.00 -
P/RPS 0.14 0.10 0.20 0.02 0.00 0.00 0.00 -
P/EPS 1.00 0.73 1.59 0.34 0.00 0.00 0.00 -
EY 100.39 137.60 62.71 292.50 0.00 0.00 0.00 -
DY 0.00 80.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.47 0.04 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