[PADINI] YoY TTM Result on 30-Sep-2005 [#1]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 25.68%
YoY- 259.27%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 419,141 338,429 288,259 256,825 216,916 194,848 177,469 15.38%
PBT 66,938 53,917 36,264 33,214 10,335 13,877 14,913 28.40%
Tax -18,631 -14,647 -10,981 -9,475 -3,733 -5,185 -6,748 18.42%
NP 48,307 39,270 25,283 23,739 6,602 8,692 8,165 34.44%
-
NP to SH 48,282 39,226 25,241 23,719 6,602 8,692 8,165 34.43%
-
Tax Rate 27.83% 27.17% 30.28% 28.53% 36.12% 37.36% 45.25% -
Total Cost 370,834 299,159 262,976 233,086 210,314 186,156 169,304 13.94%
-
Net Worth 188,217 155,147 63,623 103,661 86,539 80,137 77,231 15.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 23,693 13,051 12,606 9,336 5,123 3,999 2,000 50.92%
Div Payout % 49.07% 33.27% 49.94% 39.36% 77.61% 46.01% 24.49% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 188,217 155,147 63,623 103,661 86,539 80,137 77,231 15.98%
NOSH 131,620 131,480 63,623 62,446 61,813 40,068 40,016 21.92%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.53% 11.60% 8.77% 9.24% 3.04% 4.46% 4.60% -
ROE 25.65% 25.28% 39.67% 22.88% 7.63% 10.85% 10.57% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 318.45 257.40 453.07 411.27 350.92 486.28 443.49 -5.36%
EPS 36.68 29.83 39.67 37.98 10.68 21.69 20.40 10.26%
DPS 18.00 9.93 20.00 15.00 8.29 10.00 5.00 23.77%
NAPS 1.43 1.18 1.00 1.66 1.40 2.00 1.93 -4.87%
Adjusted Per Share Value based on latest NOSH - 62,446
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 42.44 34.27 29.19 26.00 21.96 19.73 17.97 15.38%
EPS 4.89 3.97 2.56 2.40 0.67 0.88 0.83 34.35%
DPS 2.40 1.32 1.28 0.95 0.52 0.40 0.20 51.25%
NAPS 0.1906 0.1571 0.0644 0.105 0.0876 0.0811 0.0782 15.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 - - - - -
Price 0.48 0.53 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.21 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.31 1.78 0.20 0.00 0.00 0.00 0.00 -
EY 76.42 56.29 495.90 0.00 0.00 0.00 0.00 -
DY 37.50 18.73 250.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.08 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 29/11/06 29/11/05 29/11/04 27/11/03 28/11/02 -
Price 0.40 0.56 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.13 0.22 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.09 1.88 0.20 0.00 0.00 0.00 0.00 -
EY 91.71 53.28 495.90 0.00 0.00 0.00 0.00 -
DY 45.00 17.73 250.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.47 0.08 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