[PADINI] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -67.27%
YoY- 364.71%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 129,024 93,189 71,933 69,776 57,062 48,661 42,300 20.40%
PBT 24,705 15,427 5,573 8,969 2,340 3,095 4,318 33.70%
Tax -6,594 -3,872 -1,845 -2,780 -1,011 -1,352 -1,863 23.42%
NP 18,111 11,555 3,728 6,189 1,329 1,743 2,455 39.48%
-
NP to SH 18,111 11,544 3,722 6,176 1,329 1,743 2,455 39.48%
-
Tax Rate 26.69% 25.10% 33.11% 31.00% 43.21% 43.68% 43.14% -
Total Cost 110,913 81,634 68,205 63,587 55,733 46,918 39,845 18.58%
-
Net Worth 188,217 155,147 123,430 103,661 86,539 82,942 77,231 15.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 10,529 - - - - - - -
Div Payout % 58.14% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 188,217 155,147 123,430 103,661 86,539 82,942 77,231 15.98%
NOSH 131,620 131,480 63,623 62,446 61,813 40,068 40,016 21.92%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.04% 12.40% 5.18% 8.87% 2.33% 3.58% 5.80% -
ROE 9.62% 7.44% 3.02% 5.96% 1.54% 2.10% 3.18% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 98.03 70.88 113.06 111.74 92.31 121.44 105.71 -1.24%
EPS 13.76 8.78 5.85 9.89 2.15 4.35 6.14 14.38%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.18 1.94 1.66 1.40 2.07 1.93 -4.87%
Adjusted Per Share Value based on latest NOSH - 62,446
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.06 9.44 7.28 7.07 5.78 4.93 4.28 20.41%
EPS 1.83 1.17 0.38 0.63 0.13 0.18 0.25 39.30%
DPS 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.1571 0.125 0.105 0.0876 0.084 0.0782 15.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 - - - - -
Price 0.48 0.53 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.75 0.07 0.00 0.00 0.00 0.00 -
P/EPS 3.49 6.04 1.37 0.00 0.00 0.00 0.00 -
EY 28.67 16.57 73.13 0.00 0.00 0.00 0.00 -
DY 16.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 29/11/06 29/11/05 29/11/04 27/11/03 28/11/02 -
Price 0.40 0.56 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.79 0.07 0.00 0.00 0.00 0.00 -
P/EPS 2.91 6.38 1.37 0.00 0.00 0.00 0.00 -
EY 34.40 15.68 73.13 0.00 0.00 0.00 0.00 -
DY 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 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