[PADINI] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 2.43%
YoY- 46.75%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 477,059 383,306 317,173 286,102 244,111 208,515 188,487 16.72%
PBT 67,611 57,660 44,063 39,660 26,585 11,090 15,100 28.35%
Tax -18,077 -15,909 -12,620 -11,916 -7,706 -4,074 -5,696 21.20%
NP 49,534 41,751 31,443 27,744 18,879 7,016 9,404 31.87%
-
NP to SH 49,534 41,715 31,404 27,695 18,872 7,016 9,404 31.87%
-
Tax Rate 26.74% 27.59% 28.64% 30.05% 28.99% 36.74% 37.72% -
Total Cost 427,525 341,555 285,730 258,358 225,232 201,499 179,083 15.59%
-
Net Worth 204,694 131,641 131,127 123,810 100,196 86,949 81,148 16.65%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 28,983 13,164 13,051 12,606 9,336 5,123 3,999 39.07%
Div Payout % 58.51% 31.56% 41.56% 45.52% 49.47% 73.03% 42.53% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 204,694 131,641 131,127 123,810 100,196 86,949 81,148 16.65%
NOSH 132,060 131,641 65,590 63,492 62,233 61,666 39,974 22.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.38% 10.89% 9.91% 9.70% 7.73% 3.36% 4.99% -
ROE 24.20% 31.69% 23.95% 22.37% 18.84% 8.07% 11.59% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 361.24 291.17 483.76 450.61 392.25 338.13 471.51 -4.33%
EPS 37.51 31.69 47.90 43.62 30.32 11.38 23.52 8.08%
DPS 22.00 10.00 19.91 20.00 15.00 8.31 10.00 14.02%
NAPS 1.55 1.00 2.00 1.95 1.61 1.41 2.03 -4.39%
Adjusted Per Share Value based on latest NOSH - 63,492
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.30 38.81 32.12 28.97 24.72 21.11 19.09 16.71%
EPS 5.02 4.22 3.18 2.80 1.91 0.71 0.95 31.94%
DPS 2.93 1.33 1.32 1.28 0.95 0.52 0.40 39.31%
NAPS 0.2073 0.1333 0.1328 0.1254 0.1015 0.088 0.0822 16.65%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 - - - - -
Price 0.48 0.57 0.09 0.00 0.00 0.00 0.00 -
P/RPS 0.13 0.20 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.28 1.80 0.19 0.00 0.00 0.00 0.00 -
EY 78.14 55.59 532.21 0.00 0.00 0.00 0.00 -
DY 45.83 17.54 221.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 29/08/06 25/08/05 26/08/04 27/08/03 -
Price 0.54 0.50 0.48 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.17 0.10 0.00 0.00 0.00 0.00 -
P/EPS 1.44 1.58 1.00 0.00 0.00 0.00 0.00 -
EY 69.46 63.38 99.79 0.00 0.00 0.00 0.00 -
DY 40.74 20.00 41.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.50 0.24 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