[PADINI] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 10.22%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 544,746 504,188 398,446 321,217 301,754 250,756 221,658 16.15%
PBT 89,950 81,384 72,468 46,097 46,858 30,260 18,352 30.31%
Tax -24,706 -22,850 -19,045 -12,273 -13,952 -8,292 -5,938 26.80%
NP 65,244 58,533 53,422 33,824 32,906 21,968 12,413 31.84%
-
NP to SH 65,244 58,533 53,376 33,786 32,854 21,968 12,413 31.84%
-
Tax Rate 27.47% 28.08% 26.28% 26.62% 29.78% 27.40% 32.36% -
Total Cost 479,502 445,654 345,024 287,393 268,848 228,788 209,245 14.81%
-
Net Worth 242,099 206,603 177,481 129,022 118,887 99,290 89,340 18.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 13,157 14,036 8,764 12,902 8,342 4,137 2,695 30.23%
Div Payout % 20.17% 23.98% 16.42% 38.19% 25.39% 18.83% 21.71% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 242,099 206,603 177,481 129,022 118,887 99,290 89,340 18.06%
NOSH 131,575 131,594 131,467 64,511 62,572 62,056 40,425 21.72%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.98% 11.61% 13.41% 10.53% 10.91% 8.76% 5.60% -
ROE 26.95% 28.33% 30.07% 26.19% 27.64% 22.12% 13.89% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 414.02 383.14 303.08 497.92 482.25 404.08 548.31 -4.57%
EPS 49.59 44.48 40.60 26.19 52.51 35.40 30.71 8.31%
DPS 10.00 10.67 6.67 20.00 13.33 6.67 6.67 6.97%
NAPS 1.84 1.57 1.35 2.00 1.90 1.60 2.21 -3.00%
Adjusted Per Share Value based on latest NOSH - 65,359
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 55.16 51.05 40.34 32.53 30.55 25.39 22.44 16.16%
EPS 6.61 5.93 5.40 3.42 3.33 2.22 1.26 31.80%
DPS 1.33 1.42 0.89 1.31 0.84 0.42 0.27 30.42%
NAPS 0.2451 0.2092 0.1797 0.1306 0.1204 0.1005 0.0905 18.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 - - - -
Price 0.76 0.47 0.66 0.10 0.00 0.00 0.00 -
P/RPS 0.18 0.12 0.22 0.02 0.00 0.00 0.00 -
P/EPS 1.53 1.06 1.63 0.19 0.00 0.00 0.00 -
EY 65.25 94.64 61.52 523.73 0.00 0.00 0.00 -
DY 13.16 22.70 10.10 200.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.49 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 30/05/07 30/05/06 30/05/05 26/05/04 -
Price 0.72 0.59 0.63 0.08 0.00 0.00 0.00 -
P/RPS 0.17 0.15 0.21 0.02 0.00 0.00 0.00 -
P/EPS 1.45 1.33 1.55 0.15 0.00 0.00 0.00 -
EY 68.87 75.39 64.44 654.67 0.00 0.00 0.00 -
DY 13.89 18.08 10.58 250.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 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