[PADINI] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 311.79%
YoY- -16.08%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 269,127 258,503 195,808 156,099 153,780 124,271 113,066 15.53%
PBT 43,643 45,586 35,376 21,296 25,806 12,964 11,129 25.55%
Tax -11,976 -12,707 -9,135 -5,951 -7,513 -3,935 -3,594 22.19%
NP 31,667 32,879 26,241 15,345 18,293 9,029 7,535 27.00%
-
NP to SH 31,667 32,879 26,217 15,327 18,264 9,029 7,535 27.00%
-
Tax Rate 27.44% 27.87% 25.82% 27.94% 29.11% 30.35% 32.29% -
Total Cost 237,460 225,624 169,567 140,754 135,487 115,242 105,531 14.45%
-
Net Worth 224,971 194,721 169,608 131,650 117,004 94,388 88,907 16.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,867 10,525 6,573 6,453 6,256 - - -
Div Payout % 31.16% 32.01% 25.08% 42.11% 34.26% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 224,971 194,721 169,608 131,650 117,004 94,388 88,907 16.71%
NOSH 131,562 131,568 131,479 64,534 62,569 62,097 40,229 21.81%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.77% 12.72% 13.40% 9.83% 11.90% 7.27% 6.66% -
ROE 14.08% 16.89% 15.46% 11.64% 15.61% 9.57% 8.48% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 204.56 196.48 148.93 241.88 245.78 200.12 281.05 -5.15%
EPS 24.07 24.99 19.94 23.75 29.19 14.54 18.73 4.26%
DPS 7.50 8.00 5.00 10.00 10.00 0.00 0.00 -
NAPS 1.71 1.48 1.29 2.04 1.87 1.52 2.21 -4.18%
Adjusted Per Share Value based on latest NOSH - 64,543
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.25 26.17 19.83 15.81 15.57 12.58 11.45 15.53%
EPS 3.21 3.33 2.65 1.55 1.85 0.91 0.76 27.11%
DPS 1.00 1.07 0.67 0.65 0.63 0.00 0.00 -
NAPS 0.2278 0.1972 0.1717 0.1333 0.1185 0.0956 0.09 16.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 0.75 0.49 0.67 0.09 0.00 0.00 0.00 -
P/RPS 0.37 0.25 0.45 0.04 0.00 0.00 0.00 -
P/EPS 3.12 1.96 3.36 0.38 0.00 0.00 0.00 -
EY 32.09 51.00 29.76 263.89 0.00 0.00 0.00 -
DY 10.00 16.33 7.46 111.11 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.52 0.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.85 0.50 0.70 0.11 0.00 0.00 0.00 -
P/RPS 0.42 0.25 0.47 0.05 0.00 0.00 0.00 -
P/EPS 3.53 2.00 3.51 0.46 0.00 0.00 0.00 -
EY 28.32 49.98 28.49 215.91 0.00 0.00 0.00 -
DY 8.82 16.00 7.14 90.91 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.54 0.05 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