[PADINI] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 23.56%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 240,913 226,316 188,067 166,244 151,259 137,344 130,303 10.78%
PBT 34,573 35,144 22,695 13,764 19,091 12,744 6,886 30.84%
Tax -9,205 -10,464 -6,219 -4,454 -6,507 -5,245 -1,615 33.63%
NP 25,368 24,680 16,476 9,310 12,584 7,499 5,271 29.92%
-
NP to SH 25,340 24,641 16,476 9,310 12,584 7,499 5,271 29.89%
-
Tax Rate 26.62% 29.77% 27.40% 32.36% 34.08% 41.16% 23.45% -
Total Cost 215,545 201,636 171,591 156,934 138,675 129,845 125,032 9.49%
-
Net Worth 129,022 118,887 99,290 89,340 86,006 77,589 68,699 11.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,676 6,257 3,102 2,021 2,000 - - -
Div Payout % 38.19% 25.39% 18.83% 21.71% 15.89% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 129,022 118,887 99,290 89,340 86,006 77,589 68,699 11.07%
NOSH 64,511 62,572 62,056 40,425 40,003 39,994 30,000 13.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.53% 10.91% 8.76% 5.60% 8.32% 5.46% 4.05% -
ROE 19.64% 20.73% 16.59% 10.42% 14.63% 9.66% 7.67% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 373.44 361.69 303.06 411.24 378.12 343.41 434.34 -2.48%
EPS 19.64 39.38 26.55 23.03 31.46 18.75 17.57 1.87%
DPS 15.00 10.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 1.90 1.60 2.21 2.15 1.94 2.29 -2.23%
Adjusted Per Share Value based on latest NOSH - 40,804
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.62 34.40 28.59 25.27 22.99 20.88 19.81 10.77%
EPS 3.85 3.75 2.50 1.42 1.91 1.14 0.80 29.92%
DPS 1.47 0.95 0.47 0.31 0.30 0.00 0.00 -
NAPS 0.1961 0.1807 0.1509 0.1358 0.1307 0.1179 0.1044 11.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 - - - - - - -
Price 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 392.80 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 150.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 26/05/04 29/05/03 29/05/02 30/05/01 -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 491.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 187.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 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