[PADINI] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 67.25%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 307,560 248,542 226,132 202,968 176,838 171,398 123,620 -0.96%
PBT 51,612 25,928 22,258 25,068 18,576 11,754 10,738 -1.65%
Tax -15,026 -7,870 -7,188 -8,644 -7,442 -1,804 -4,034 -1.38%
NP 36,586 18,058 15,070 16,424 11,134 9,950 6,704 -1.78%
-
NP to SH 36,528 18,058 15,070 16,424 11,134 9,950 6,704 -1.78%
-
Tax Rate 29.11% 30.35% 32.29% 34.48% 40.06% 15.35% 37.57% -
Total Cost 270,974 230,484 211,062 186,544 165,704 161,448 116,916 -0.88%
-
Net Worth 117,004 94,388 88,907 83,199 75,627 68,413 62,418 -0.66%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 12,513 - - - - - - -100.00%
Div Payout % 34.26% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 117,004 94,388 88,907 83,199 75,627 68,413 62,418 -0.66%
NOSH 62,569 62,097 40,229 39,999 30,010 30,006 30,008 -0.77%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.90% 7.27% 6.66% 8.09% 6.30% 5.81% 5.42% -
ROE 31.22% 19.13% 16.95% 19.74% 14.72% 14.54% 10.74% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 491.55 400.24 562.10 507.42 589.25 571.21 411.94 -0.18%
EPS 58.38 29.08 37.46 41.06 37.10 33.16 22.34 -1.01%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.87 1.52 2.21 2.08 2.52 2.28 2.08 0.11%
Adjusted Per Share Value based on latest NOSH - 39,993
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 31.14 25.17 22.90 20.55 17.91 17.36 12.52 -0.96%
EPS 3.70 1.83 1.53 1.66 1.13 1.01 0.68 -1.78%
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1185 0.0956 0.09 0.0842 0.0766 0.0693 0.0632 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 27/02/03 27/02/02 27/02/01 28/02/00 -
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