[PADINI] YoY TTM Result on 30-Sep-2006 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -8.86%
YoY- 6.42%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 488,767 419,141 338,429 288,259 256,825 216,916 194,848 16.54%
PBT 69,937 66,938 53,917 36,264 33,214 10,335 13,877 30.90%
Tax -18,367 -18,631 -14,647 -10,981 -9,475 -3,733 -5,185 23.44%
NP 51,570 48,307 39,270 25,283 23,739 6,602 8,692 34.51%
-
NP to SH 51,570 48,282 39,226 25,241 23,719 6,602 8,692 34.51%
-
Tax Rate 26.26% 27.83% 27.17% 30.28% 28.53% 36.12% 37.36% -
Total Cost 437,197 370,834 299,159 262,976 233,086 210,314 186,156 15.27%
-
Net Worth 223,709 188,217 155,147 63,623 103,661 86,539 80,137 18.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 18,453 23,693 13,051 12,606 9,336 5,123 3,999 28.99%
Div Payout % 35.78% 49.07% 33.27% 49.94% 39.36% 77.61% 46.01% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 223,709 188,217 155,147 63,623 103,661 86,539 80,137 18.64%
NOSH 131,593 131,620 131,480 63,623 62,446 61,813 40,068 21.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.55% 11.53% 11.60% 8.77% 9.24% 3.04% 4.46% -
ROE 23.05% 25.65% 25.28% 39.67% 22.88% 7.63% 10.85% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 371.42 318.45 257.40 453.07 411.27 350.92 486.28 -4.38%
EPS 39.19 36.68 29.83 39.67 37.98 10.68 21.69 10.35%
DPS 14.00 18.00 9.93 20.00 15.00 8.29 10.00 5.76%
NAPS 1.70 1.43 1.18 1.00 1.66 1.40 2.00 -2.66%
Adjusted Per Share Value based on latest NOSH - 63,623
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 49.49 42.44 34.27 29.19 26.00 21.96 19.73 16.54%
EPS 5.22 4.89 3.97 2.56 2.40 0.67 0.88 34.50%
DPS 1.87 2.40 1.32 1.28 0.95 0.52 0.40 29.27%
NAPS 0.2265 0.1906 0.1571 0.0644 0.105 0.0876 0.0811 18.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 - - - -
Price 0.60 0.48 0.53 0.08 0.00 0.00 0.00 -
P/RPS 0.16 0.15 0.21 0.02 0.00 0.00 0.00 -
P/EPS 1.53 1.31 1.78 0.20 0.00 0.00 0.00 -
EY 65.31 76.42 56.29 495.90 0.00 0.00 0.00 -
DY 23.33 37.50 18.73 250.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.45 0.08 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 29/11/07 29/11/06 29/11/05 29/11/04 27/11/03 -
Price 0.61 0.40 0.56 0.08 0.00 0.00 0.00 -
P/RPS 0.16 0.13 0.22 0.02 0.00 0.00 0.00 -
P/EPS 1.56 1.09 1.88 0.20 0.00 0.00 0.00 -
EY 64.24 91.71 53.28 495.90 0.00 0.00 0.00 -
DY 22.95 45.00 17.73 250.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.47 0.08 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