[PADINI] QoQ Annualized Quarter 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- -46.31%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 317,173 321,217 312,198 287,732 286,102 301,754 307,560 2.07%
PBT 44,061 46,097 42,592 22,292 39,696 46,858 51,612 -10.03%
Tax -12,619 -12,273 -11,902 -7,380 -11,915 -13,952 -15,026 -11.01%
NP 31,442 33,824 30,690 14,912 27,781 32,906 36,586 -9.63%
-
NP to SH 31,403 33,786 30,654 14,888 27,732 32,854 36,528 -9.61%
-
Tax Rate 28.64% 26.62% 27.94% 33.11% 30.02% 29.78% 29.11% -
Total Cost 285,731 287,393 281,508 272,820 258,321 268,848 270,974 3.60%
-
Net Worth 71,464 129,022 131,650 123,430 117,596 118,887 117,004 -28.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,390 12,902 12,906 - 12,577 8,342 12,513 19.77%
Div Payout % 52.20% 38.19% 42.11% - 45.35% 25.39% 34.26% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 71,464 129,022 131,650 123,430 117,596 118,887 117,004 -28.07%
NOSH 65,590 64,511 64,534 63,623 62,886 62,572 62,569 3.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.91% 10.53% 9.83% 5.18% 9.71% 10.91% 11.90% -
ROE 43.94% 26.19% 23.28% 12.06% 23.58% 27.64% 31.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 483.76 497.92 483.77 452.24 454.95 482.25 491.55 -1.06%
EPS 24.24 26.19 47.50 23.40 44.10 52.51 58.38 -44.43%
DPS 25.00 20.00 20.00 0.00 20.00 13.33 20.00 16.08%
NAPS 1.09 2.00 2.04 1.94 1.87 1.90 1.87 -30.29%
Adjusted Per Share Value based on latest NOSH - 63,623
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.12 32.53 31.61 29.13 28.97 30.55 31.14 2.09%
EPS 3.18 3.42 3.10 1.51 2.81 3.33 3.70 -9.62%
DPS 1.66 1.31 1.31 0.00 1.27 0.84 1.27 19.60%
NAPS 0.0724 0.1306 0.1333 0.125 0.1191 0.1204 0.1185 -28.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.09 0.10 0.09 0.08 0.00 0.00 0.00 -
P/RPS 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
P/EPS 0.19 0.19 0.19 0.34 0.00 0.00 0.00 -
EY 532.19 523.73 527.78 292.50 0.00 0.00 0.00 -
DY 277.78 200.00 222.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.05 0.04 0.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 -
Price 0.48 0.08 0.11 0.08 0.00 0.00 0.00 -
P/RPS 0.10 0.02 0.02 0.02 0.00 0.00 0.00 -
P/EPS 1.00 0.15 0.23 0.34 0.00 0.00 0.00 -
EY 99.79 654.67 431.82 292.50 0.00 0.00 0.00 -
DY 52.08 250.00 181.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.04 0.05 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