[PADINI] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 10.6%
YoY- 13.39%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 522,949 477,059 383,306 317,173 286,102 244,111 208,515 16.55%
PBT 86,280 67,611 57,660 44,063 39,660 26,585 11,090 40.74%
Tax -25,306 -18,077 -15,909 -12,620 -11,916 -7,706 -4,074 35.56%
NP 60,974 49,534 41,751 31,443 27,744 18,879 7,016 43.36%
-
NP to SH 60,974 49,534 41,715 31,404 27,695 18,872 7,016 43.36%
-
Tax Rate 29.33% 26.74% 27.59% 28.64% 30.05% 28.99% 36.74% -
Total Cost 461,975 427,525 341,555 285,730 258,358 225,232 201,499 14.82%
-
Net Worth 131,638 204,694 131,641 131,127 123,810 100,196 86,949 7.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,949 28,983 13,164 13,051 12,606 9,336 5,123 -4.24%
Div Payout % 6.48% 58.51% 31.56% 41.56% 45.52% 49.47% 73.03% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 131,638 204,694 131,641 131,127 123,810 100,196 86,949 7.15%
NOSH 131,638 132,060 131,641 65,590 63,492 62,233 61,666 13.46%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.66% 10.38% 10.89% 9.91% 9.70% 7.73% 3.36% -
ROE 46.32% 24.20% 31.69% 23.95% 22.37% 18.84% 8.07% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 397.26 361.24 291.17 483.76 450.61 392.25 338.13 2.72%
EPS 46.32 37.51 31.69 47.90 43.62 30.32 11.38 26.34%
DPS 3.00 22.00 10.00 19.91 20.00 15.00 8.31 -15.61%
NAPS 1.00 1.55 1.00 2.00 1.95 1.61 1.41 -5.56%
Adjusted Per Share Value based on latest NOSH - 65,590
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.95 48.30 38.81 32.12 28.97 24.72 21.11 16.55%
EPS 6.17 5.02 4.22 3.18 2.80 1.91 0.71 43.36%
DPS 0.40 2.93 1.33 1.32 1.28 0.95 0.52 -4.27%
NAPS 0.1333 0.2073 0.1333 0.1328 0.1254 0.1015 0.088 7.16%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - - -
Price 0.76 0.48 0.57 0.09 0.00 0.00 0.00 -
P/RPS 0.19 0.13 0.20 0.02 0.00 0.00 0.00 -
P/EPS 1.64 1.28 1.80 0.19 0.00 0.00 0.00 -
EY 60.95 78.14 55.59 532.21 0.00 0.00 0.00 -
DY 3.95 45.83 17.54 221.18 0.00 0.00 0.00 -
P/NAPS 0.76 0.31 0.57 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 30/08/07 29/08/06 25/08/05 26/08/04 -
Price 0.82 0.54 0.50 0.48 0.00 0.00 0.00 -
P/RPS 0.21 0.15 0.17 0.10 0.00 0.00 0.00 -
P/EPS 1.77 1.44 1.58 1.00 0.00 0.00 0.00 -
EY 56.49 69.46 63.38 99.79 0.00 0.00 0.00 -
DY 3.66 40.74 20.00 41.47 0.00 0.00 0.00 -
P/NAPS 0.82 0.35 0.50 0.24 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