[PADINI] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -25.27%
YoY- 65.71%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 286,102 244,111 208,516 188,487 173,585 164,753 131,285 13.85%
PBT 39,696 26,585 11,091 15,100 11,473 10,108 9,455 26.99%
Tax -11,915 -7,625 -4,075 -5,696 -5,798 -2,729 -3,959 20.14%
NP 27,781 18,960 7,016 9,404 5,675 7,379 5,496 30.98%
-
NP to SH 27,732 18,872 7,016 9,404 5,675 7,379 5,496 30.94%
-
Tax Rate 30.02% 28.68% 36.74% 37.72% 50.54% 27.00% 41.87% -
Total Cost 258,321 225,151 201,500 179,083 167,910 157,374 125,789 12.73%
-
Net Worth 117,596 100,634 85,798 81,191 74,386 70,790 63,381 10.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,577 9,317 6,084 3,999 - - - -
Div Payout % 45.35% 49.37% 86.73% 42.53% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 117,596 100,634 85,798 81,191 74,386 70,790 63,381 10.84%
NOSH 62,886 62,119 60,849 39,995 39,992 29,995 30,038 13.09%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.71% 7.77% 3.36% 4.99% 3.27% 4.48% 4.19% -
ROE 23.58% 18.75% 8.18% 11.58% 7.63% 10.42% 8.67% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 454.95 392.97 342.67 471.27 434.04 549.25 437.06 0.67%
EPS 44.10 30.38 11.53 15.67 14.19 24.60 18.30 15.78%
DPS 20.00 15.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.87 1.62 1.41 2.03 1.86 2.36 2.11 -1.99%
Adjusted Per Share Value based on latest NOSH - 39,974
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 43.49 37.10 31.69 28.65 26.38 25.04 19.95 13.86%
EPS 4.22 2.87 1.07 1.43 0.86 1.12 0.84 30.85%
DPS 1.91 1.42 0.92 0.61 0.00 0.00 0.00 -
NAPS 0.1787 0.153 0.1304 0.1234 0.1131 0.1076 0.0963 10.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 26/08/04 27/08/03 29/08/02 05/10/01 29/08/00 -
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