[PADINI] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 2.16%
YoY- 67.81%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 301,754 250,756 221,658 201,678 183,125 173,737 133,238 14.58%
PBT 46,858 30,260 18,352 25,454 16,992 9,181 11,164 26.99%
Tax -13,952 -8,292 -5,938 -8,676 -6,993 -2,153 -4,129 22.48%
NP 32,906 21,968 12,413 16,778 9,998 7,028 7,034 29.30%
-
NP to SH 32,854 21,968 12,413 16,778 9,998 7,028 7,034 29.27%
-
Tax Rate 29.78% 27.40% 32.36% 34.09% 41.15% 23.45% 36.98% -
Total Cost 268,848 228,788 209,245 184,900 173,126 166,709 126,204 13.42%
-
Net Worth 118,887 99,290 89,340 86,006 77,589 68,699 64,487 10.72%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 8,342 4,137 2,695 2,666 - - - -
Div Payout % 25.39% 18.83% 21.71% 15.89% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 118,887 99,290 89,340 86,006 77,589 68,699 64,487 10.72%
NOSH 62,572 62,056 40,425 40,003 39,994 30,000 29,994 13.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.91% 8.76% 5.60% 8.32% 5.46% 4.05% 5.28% -
ROE 27.64% 22.12% 13.89% 19.51% 12.89% 10.23% 10.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 482.25 404.08 548.31 504.16 457.87 579.12 444.21 1.37%
EPS 52.51 35.40 30.71 41.95 25.00 23.43 23.45 14.37%
DPS 13.33 6.67 6.67 6.67 0.00 0.00 0.00 -
NAPS 1.90 1.60 2.21 2.15 1.94 2.29 2.15 -2.03%
Adjusted Per Share Value based on latest NOSH - 40,009
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 30.55 25.39 22.44 20.42 18.54 17.59 13.49 14.58%
EPS 3.33 2.22 1.26 1.70 1.01 0.71 0.71 29.36%
DPS 0.84 0.42 0.27 0.27 0.00 0.00 0.00 -
NAPS 0.1204 0.1005 0.0905 0.0871 0.0786 0.0696 0.0653 10.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 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
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 26/05/04 29/05/03 29/05/02 30/05/01 30/05/00 -
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