[PADINI] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -1.91%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 487,683 446,001 356,882 288,421 273,620 219,720 200,069 15.99%
PBT 65,668 67,870 58,142 35,151 39,427 12,925 13,695 29.82%
Tax -17,346 -19,481 -15,804 -10,354 -11,284 -4,415 -4,968 23.14%
NP 48,322 48,389 42,338 24,797 28,143 8,510 8,727 32.97%
-
NP to SH 48,322 48,377 42,294 24,758 28,107 8,510 8,727 32.97%
-
Tax Rate 26.41% 28.70% 27.18% 29.46% 28.62% 34.16% 36.28% -
Total Cost 439,361 397,612 314,544 263,624 245,477 211,210 191,342 14.84%
-
Net Worth 225,133 194,800 169,759 129,087 117,000 94,387 89,325 16.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,923 34,223 9,824 9,576 15,593 5,123 3,999 12.05%
Div Payout % 16.40% 70.74% 23.23% 38.68% 55.48% 60.21% 45.83% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 225,133 194,800 169,759 129,087 117,000 94,387 89,325 16.64%
NOSH 131,657 131,622 131,596 64,543 62,567 62,096 40,418 21.73%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.91% 10.85% 11.86% 8.60% 10.29% 3.87% 4.36% -
ROE 21.46% 24.83% 24.91% 19.18% 24.02% 9.02% 9.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 370.42 338.85 271.19 446.86 437.32 353.83 494.99 -4.71%
EPS 36.70 36.75 32.14 38.36 44.92 13.70 21.59 9.23%
DPS 6.00 26.00 7.47 14.84 25.00 8.25 10.00 -8.15%
NAPS 1.71 1.48 1.29 2.00 1.87 1.52 2.21 -4.18%
Adjusted Per Share Value based on latest NOSH - 64,543
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 49.38 45.16 36.14 29.20 27.71 22.25 20.26 15.99%
EPS 4.89 4.90 4.28 2.51 2.85 0.86 0.88 33.05%
DPS 0.80 3.47 0.99 0.97 1.58 0.52 0.40 12.23%
NAPS 0.228 0.1972 0.1719 0.1307 0.1185 0.0956 0.0904 16.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 0.75 0.49 0.67 0.09 0.00 0.00 0.00 -
P/RPS 0.20 0.14 0.25 0.02 0.00 0.00 0.00 -
P/EPS 2.04 1.33 2.08 0.23 0.00 0.00 0.00 -
EY 48.94 75.01 47.97 426.20 0.00 0.00 0.00 -
DY 8.00 53.06 11.14 164.86 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.52 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.85 0.50 0.70 0.11 0.00 0.00 0.00 -
P/RPS 0.23 0.15 0.26 0.02 0.00 0.00 0.00 -
P/EPS 2.32 1.36 2.18 0.29 0.00 0.00 0.00 -
EY 43.18 73.51 45.91 348.71 0.00 0.00 0.00 -
DY 7.06 52.00 10.66 134.88 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.54 0.06 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