[PADINI] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -12.6%
YoY- 65.71%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 286,102 244,111 208,515 188,487 173,585 164,753 129,816 14.07%
PBT 39,660 26,585 11,090 15,100 11,473 10,108 10,390 25.00%
Tax -11,916 -7,706 -4,074 -5,696 -5,798 -2,729 -4,142 19.24%
NP 27,744 18,879 7,016 9,404 5,675 7,379 6,248 28.19%
-
NP to SH 27,695 18,872 7,016 9,404 5,675 7,379 6,248 28.15%
-
Tax Rate 30.05% 28.99% 36.74% 37.72% 50.54% 27.00% 39.87% -
Total Cost 258,358 225,232 201,499 179,083 167,910 157,374 123,568 13.07%
-
Net Worth 123,810 100,196 86,949 81,148 74,400 71,069 66,217 10.98%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 12,606 9,336 5,123 3,999 2,000 - - -
Div Payout % 45.52% 49.47% 73.03% 42.53% 35.24% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 123,810 100,196 86,949 81,148 74,400 71,069 66,217 10.98%
NOSH 63,492 62,233 61,666 39,974 40,000 30,114 30,374 13.06%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.70% 7.73% 3.36% 4.99% 3.27% 4.48% 4.81% -
ROE 22.37% 18.84% 8.07% 11.59% 7.63% 10.38% 9.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 450.61 392.25 338.13 471.51 433.96 547.09 427.38 0.88%
EPS 43.62 30.32 11.38 23.52 14.19 24.50 20.57 13.34%
DPS 20.00 15.00 8.31 10.00 5.00 0.00 0.00 -
NAPS 1.95 1.61 1.41 2.03 1.86 2.36 2.18 -1.84%
Adjusted Per Share Value based on latest NOSH - 39,974
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 43.49 37.10 31.69 28.65 26.38 25.04 19.73 14.07%
EPS 4.21 2.87 1.07 1.43 0.86 1.12 0.95 28.14%
DPS 1.92 1.42 0.78 0.61 0.30 0.00 0.00 -
NAPS 0.1882 0.1523 0.1322 0.1233 0.1131 0.108 0.1006 10.99%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 26/08/04 27/08/03 29/08/02 05/10/01 29/08/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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