[PADINI] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -10.06%
YoY- 49.56%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 504,188 398,446 321,217 301,754 250,756 221,658 201,678 16.48%
PBT 81,384 72,468 46,097 46,858 30,260 18,352 25,454 21.35%
Tax -22,850 -19,045 -12,273 -13,952 -8,292 -5,938 -8,676 17.49%
NP 58,533 53,422 33,824 32,906 21,968 12,413 16,778 23.12%
-
NP to SH 58,533 53,376 33,786 32,854 21,968 12,413 16,778 23.12%
-
Tax Rate 28.08% 26.28% 26.62% 29.78% 27.40% 32.36% 34.09% -
Total Cost 445,654 345,024 287,393 268,848 228,788 209,245 184,900 15.77%
-
Net Worth 206,603 177,481 129,022 118,887 99,290 89,340 86,006 15.71%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 14,036 8,764 12,902 8,342 4,137 2,695 2,666 31.86%
Div Payout % 23.98% 16.42% 38.19% 25.39% 18.83% 21.71% 15.89% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 206,603 177,481 129,022 118,887 99,290 89,340 86,006 15.71%
NOSH 131,594 131,467 64,511 62,572 62,056 40,425 40,003 21.93%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.61% 13.41% 10.53% 10.91% 8.76% 5.60% 8.32% -
ROE 28.33% 30.07% 26.19% 27.64% 22.12% 13.89% 19.51% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 383.14 303.08 497.92 482.25 404.08 548.31 504.16 -4.46%
EPS 44.48 40.60 26.19 52.51 35.40 30.71 41.95 0.97%
DPS 10.67 6.67 20.00 13.33 6.67 6.67 6.67 8.13%
NAPS 1.57 1.35 2.00 1.90 1.60 2.21 2.15 -5.10%
Adjusted Per Share Value based on latest NOSH - 63,013
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 76.63 60.56 48.82 45.87 38.11 33.69 30.65 16.48%
EPS 8.90 8.11 5.14 4.99 3.34 1.89 2.55 23.13%
DPS 2.13 1.33 1.96 1.27 0.63 0.41 0.41 31.57%
NAPS 0.314 0.2698 0.1961 0.1807 0.1509 0.1358 0.1307 15.71%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 - - - - -
Price 0.47 0.66 0.10 0.00 0.00 0.00 0.00 -
P/RPS 0.12 0.22 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.06 1.63 0.19 0.00 0.00 0.00 0.00 -
EY 94.64 61.52 523.73 0.00 0.00 0.00 0.00 -
DY 22.70 10.10 200.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 30/05/07 30/05/06 30/05/05 26/05/04 29/05/03 -
Price 0.59 0.63 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.21 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.33 1.55 0.15 0.00 0.00 0.00 0.00 -
EY 75.39 64.44 654.67 0.00 0.00 0.00 0.00 -
DY 18.08 10.58 250.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.04 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