[PADINI] YoY Cumulative 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- 65.33%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 408,560 378,141 298,835 240,913 226,316 188,067 166,244 16.15%
PBT 67,463 61,038 54,351 34,573 35,144 22,695 13,764 30.31%
Tax -18,530 -17,138 -14,284 -9,205 -10,464 -6,219 -4,454 26.80%
NP 48,933 43,900 40,067 25,368 24,680 16,476 9,310 31.84%
-
NP to SH 48,933 43,900 40,032 25,340 24,641 16,476 9,310 31.84%
-
Tax Rate 27.47% 28.08% 26.28% 26.62% 29.77% 27.40% 32.36% -
Total Cost 359,627 334,241 258,768 215,545 201,636 171,591 156,934 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 9,868 10,527 6,573 9,676 6,257 3,102 2,021 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 20.21% 21.25% 22.56% 19.64% 20.73% 16.59% 10.42% -
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 310.51 287.35 227.31 373.44 361.69 303.06 411.24 -4.57%
EPS 37.19 33.36 30.45 19.64 39.38 26.55 23.03 8.31%
DPS 7.50 8.00 5.00 15.00 10.00 5.00 5.00 6.98%
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 41.37 38.29 30.26 24.39 22.92 19.04 16.83 16.16%
EPS 4.95 4.45 4.05 2.57 2.50 1.67 0.94 31.88%
DPS 1.00 1.07 0.67 0.98 0.63 0.31 0.20 30.75%
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 0.24 0.16 0.29 0.03 0.00 0.00 0.00 -
P/EPS 2.04 1.41 2.17 0.25 0.00 0.00 0.00 -
EY 48.93 70.98 46.14 392.80 0.00 0.00 0.00 -
DY 9.87 17.02 7.58 150.00 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 0.23 0.21 0.28 0.02 0.00 0.00 0.00 -
P/EPS 1.94 1.77 2.07 0.20 0.00 0.00 0.00 -
EY 51.65 56.54 48.33 491.00 0.00 0.00 0.00 -
DY 10.42 13.56 7.94 187.50 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