[PADINI] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -3.81%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 462,612 375,095 300,699 282,360 230,338 203,472 187,500 16.22%
PBT 64,344 63,610 39,323 39,035 20,021 9,773 17,820 23.83%
Tax -18,759 -17,469 -10,890 -11,952 -5,839 -3,643 -7,060 17.67%
NP 45,585 46,141 28,433 27,083 14,182 6,130 10,760 27.17%
-
NP to SH 45,584 46,096 28,394 27,037 14,182 6,130 10,760 27.17%
-
Tax Rate 29.15% 27.46% 27.69% 30.62% 29.16% 37.28% 39.62% -
Total Cost 417,027 328,954 272,266 255,277 216,156 197,342 176,740 15.36%
-
Net Worth 206,498 177,621 130,718 119,726 99,625 90,178 86,019 15.69%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 34,223 6,556 12,844 12,480 6,196 4,038 2,000 60.45%
Div Payout % 75.08% 14.22% 45.24% 46.16% 43.69% 65.89% 18.59% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 206,498 177,621 130,718 119,726 99,625 90,178 86,019 15.69%
NOSH 131,527 131,571 65,359 63,013 62,265 40,804 40,009 21.91%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.85% 12.30% 9.46% 9.59% 6.16% 3.01% 5.74% -
ROE 22.07% 25.95% 21.72% 22.58% 14.24% 6.80% 12.51% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 351.72 285.09 460.07 448.09 369.93 498.65 468.64 -4.66%
EPS 34.66 35.03 43.44 42.91 22.78 15.02 26.89 4.31%
DPS 26.00 4.98 19.65 20.00 10.00 9.90 5.00 31.59%
NAPS 1.57 1.35 2.00 1.90 1.60 2.21 2.15 -5.10%
Adjusted Per Share Value based on latest NOSH - 63,013
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 70.32 57.01 45.71 42.92 35.01 30.93 28.50 16.22%
EPS 6.93 7.01 4.32 4.11 2.16 0.93 1.64 27.12%
DPS 5.20 1.00 1.95 1.90 0.94 0.61 0.30 60.80%
NAPS 0.3139 0.27 0.1987 0.182 0.1514 0.1371 0.1307 15.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 - - - - -
Price 0.47 0.66 0.10 0.00 0.00 0.00 0.00 -
P/RPS 0.13 0.23 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.36 1.88 0.23 0.00 0.00 0.00 0.00 -
EY 73.74 53.08 434.43 0.00 0.00 0.00 0.00 -
DY 55.32 7.55 196.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.49 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 30/05/07 30/05/06 30/05/05 26/05/04 29/05/03 -
Price 0.59 0.63 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.17 0.22 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.70 1.80 0.18 0.00 0.00 0.00 0.00 -
EY 58.74 55.61 543.04 0.00 0.00 0.00 0.00 -
DY 44.07 7.91 245.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.04 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