[PADINI] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 21.65%
YoY- 76.97%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 307,560 279,104 244,111 250,756 248,542 228,248 208,516 29.48%
PBT 51,612 35,876 26,585 30,260 25,928 9,360 11,091 177.95%
Tax -15,026 -11,120 -7,625 -8,292 -7,870 -4,044 -4,075 138.11%
NP 36,586 24,756 18,960 21,968 18,058 5,316 7,016 199.80%
-
NP to SH 36,528 24,704 18,872 21,968 18,058 5,316 7,016 199.49%
-
Tax Rate 29.11% 31.00% 28.68% 27.40% 30.35% 43.21% 36.74% -
Total Cost 270,974 254,348 225,151 228,788 230,484 222,932 201,500 21.76%
-
Net Worth 117,004 103,661 100,634 99,290 94,388 86,539 85,798 22.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 12,513 - 9,317 4,137 - - 6,084 61.51%
Div Payout % 34.26% - 49.37% 18.83% - - 86.73% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 117,004 103,661 100,634 99,290 94,388 86,539 85,798 22.90%
NOSH 62,569 62,446 62,119 62,056 62,097 61,813 60,849 1.87%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.90% 8.87% 7.77% 8.76% 7.27% 2.33% 3.36% -
ROE 31.22% 23.83% 18.75% 22.12% 19.13% 6.14% 8.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 491.55 446.95 392.97 404.08 400.24 369.25 342.67 27.10%
EPS 58.38 39.56 30.38 35.40 29.08 8.60 11.53 193.99%
DPS 20.00 0.00 15.00 6.67 0.00 0.00 10.00 58.53%
NAPS 1.87 1.66 1.62 1.60 1.52 1.40 1.41 20.64%
Adjusted Per Share Value based on latest NOSH - 62,265
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.75 42.42 37.10 38.11 37.78 34.69 31.69 29.49%
EPS 5.55 3.75 2.87 3.34 2.74 0.81 1.07 198.74%
DPS 1.90 0.00 1.42 0.63 0.00 0.00 0.92 61.95%
NAPS 0.1778 0.1576 0.153 0.1509 0.1435 0.1315 0.1304 22.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 25/08/05 30/05/05 28/02/05 29/11/04 26/08/04 -
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