[PADINI] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 14.69%
YoY- 5.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 507,478 462,612 375,095 300,699 282,360 230,338 203,472 16.44%
PBT 74,035 64,344 63,610 39,323 39,035 20,021 9,773 40.12%
Tax -19,469 -18,759 -17,469 -10,890 -11,952 -5,839 -3,643 32.20%
NP 54,566 45,585 46,141 28,433 27,083 14,182 6,130 43.93%
-
NP to SH 54,566 45,584 46,096 28,394 27,037 14,182 6,130 43.93%
-
Tax Rate 26.30% 29.15% 27.46% 27.69% 30.62% 29.16% 37.28% -
Total Cost 452,912 417,027 328,954 272,266 255,277 216,156 197,342 14.84%
-
Net Worth 131,600 206,498 177,621 130,718 119,726 99,625 90,178 6.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,923 34,223 6,556 12,844 12,480 6,196 4,038 11.88%
Div Payout % 14.52% 75.08% 14.22% 45.24% 46.16% 43.69% 65.89% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 131,600 206,498 177,621 130,718 119,726 99,625 90,178 6.49%
NOSH 131,600 131,527 131,571 65,359 63,013 62,265 40,804 21.54%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.75% 9.85% 12.30% 9.46% 9.59% 6.16% 3.01% -
ROE 41.46% 22.07% 25.95% 21.72% 22.58% 14.24% 6.80% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 385.62 351.72 285.09 460.07 448.09 369.93 498.65 -4.19%
EPS 41.46 34.66 35.03 43.44 42.91 22.78 15.02 18.42%
DPS 6.00 26.00 4.98 19.65 20.00 10.00 9.90 -8.00%
NAPS 1.00 1.57 1.35 2.00 1.90 1.60 2.21 -12.37%
Adjusted Per Share Value based on latest NOSH - 65,359
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 77.13 70.32 57.01 45.71 42.92 35.01 30.93 16.44%
EPS 8.29 6.93 7.01 4.32 4.11 2.16 0.93 43.97%
DPS 1.20 5.20 1.00 1.95 1.90 0.94 0.61 11.93%
NAPS 0.20 0.3139 0.27 0.1987 0.182 0.1514 0.1371 6.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 - - - -
Price 0.76 0.47 0.66 0.10 0.00 0.00 0.00 -
P/RPS 0.20 0.13 0.23 0.02 0.00 0.00 0.00 -
P/EPS 1.83 1.36 1.88 0.23 0.00 0.00 0.00 -
EY 54.56 73.74 53.08 434.43 0.00 0.00 0.00 -
DY 7.89 55.32 7.55 196.52 0.00 0.00 0.00 -
P/NAPS 0.76 0.30 0.49 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 30/05/07 30/05/06 30/05/05 26/05/04 -
Price 0.72 0.59 0.63 0.08 0.00 0.00 0.00 -
P/RPS 0.19 0.17 0.22 0.02 0.00 0.00 0.00 -
P/EPS 1.74 1.70 1.80 0.18 0.00 0.00 0.00 -
EY 57.59 58.74 55.61 543.04 0.00 0.00 0.00 -
DY 8.33 44.07 7.91 245.65 0.00 0.00 0.00 -
P/NAPS 0.72 0.38 0.47 0.04 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