[PADINI] YoY 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- 211.79%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 128,395 129,479 102,619 84,166 84,004 67,209 64,405 12.17%
PBT 16,612 20,881 19,949 15,724 16,837 10,624 8,034 12.85%
Tax -5,092 -6,113 -5,263 -4,106 -4,733 -2,924 -2,242 14.63%
NP 11,520 14,768 14,686 11,618 12,104 7,700 5,792 12.13%
-
NP to SH 11,520 14,768 14,673 11,605 12,088 7,700 5,792 12.13%
-
Tax Rate 30.65% 29.28% 26.38% 26.11% 28.11% 27.52% 27.91% -
Total Cost 116,875 114,711 87,933 72,548 71,900 59,509 58,613 12.17%
-
Net Worth 225,133 194,800 169,759 131,669 117,000 94,387 89,325 16.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,874 10,529 6,579 6,454 6,256 - - -
Div Payout % 85.71% 71.30% 44.84% 55.62% 51.76% - - -
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 225,133 194,800 169,759 131,669 117,000 94,387 89,325 16.64%
NOSH 131,657 131,622 131,596 64,543 62,567 62,096 40,418 21.73%
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 8.97% 11.41% 14.31% 13.80% 14.41% 11.46% 8.99% -
ROE 5.12% 7.58% 8.64% 8.81% 10.33% 8.16% 6.48% -
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 97.52 98.37 77.98 130.40 134.26 108.23 159.34 -7.85%
EPS 8.75 11.22 11.15 17.98 19.32 12.40 14.33 -7.88%
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 13.00 13.11 10.39 8.52 8.51 6.81 6.52 12.17%
EPS 1.17 1.50 1.49 1.18 1.22 0.78 0.59 12.07%
DPS 1.00 1.07 0.67 0.65 0.63 0.00 0.00 -
NAPS 0.228 0.1972 0.1719 0.1333 0.1185 0.0956 0.0904 16.65%
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 0.77 0.50 0.86 0.07 0.00 0.00 0.00 -
P/EPS 8.57 4.37 6.01 0.50 0.00 0.00 0.00 -
EY 11.67 22.90 16.64 199.78 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 0.87 0.51 0.90 0.08 0.00 0.00 0.00 -
P/EPS 9.71 4.46 6.28 0.61 0.00 0.00 0.00 -
EY 10.29 22.44 15.93 163.45 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