[PADINI] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 239.69%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 279,104 244,111 250,756 248,542 228,248 208,516 221,658 16.58%
PBT 35,876 26,585 30,260 25,928 9,360 11,091 18,352 56.27%
Tax -11,120 -7,625 -8,292 -7,870 -4,044 -4,075 -5,938 51.87%
NP 24,756 18,960 21,968 18,058 5,316 7,016 12,413 58.37%
-
NP to SH 24,704 18,872 21,968 18,058 5,316 7,016 12,413 58.15%
-
Tax Rate 31.00% 28.68% 27.40% 30.35% 43.21% 36.74% 32.36% -
Total Cost 254,348 225,151 228,788 230,484 222,932 201,500 209,245 13.88%
-
Net Worth 103,661 100,634 99,290 94,388 86,539 85,798 89,340 10.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 9,317 4,137 - - 6,084 2,695 -
Div Payout % - 49.37% 18.83% - - 86.73% 21.71% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,661 100,634 99,290 94,388 86,539 85,798 89,340 10.40%
NOSH 62,446 62,119 62,056 62,097 61,813 60,849 40,425 33.59%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.87% 7.77% 8.76% 7.27% 2.33% 3.36% 5.60% -
ROE 23.83% 18.75% 22.12% 19.13% 6.14% 8.18% 13.89% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 446.95 392.97 404.08 400.24 369.25 342.67 548.31 -12.72%
EPS 39.56 30.38 35.40 29.08 8.60 11.53 30.71 18.37%
DPS 0.00 15.00 6.67 0.00 0.00 10.00 6.67 -
NAPS 1.66 1.62 1.60 1.52 1.40 1.41 2.21 -17.35%
Adjusted Per Share Value based on latest NOSH - 62,096
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.26 24.72 25.39 25.17 23.11 21.11 22.44 16.60%
EPS 2.50 1.91 2.22 1.83 0.54 0.71 1.26 57.83%
DPS 0.00 0.94 0.42 0.00 0.00 0.62 0.27 -
NAPS 0.105 0.1019 0.1005 0.0956 0.0876 0.0869 0.0905 10.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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