[PADINI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 23.93%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 298,835 195,808 93,189 317,173 240,913 156,099 71,933 158.20%
PBT 54,351 35,376 15,427 44,061 34,573 21,296 5,573 355.83%
Tax -14,284 -9,135 -3,872 -12,619 -9,205 -5,951 -1,845 290.86%
NP 40,067 26,241 11,555 31,442 25,368 15,345 3,728 386.31%
-
NP to SH 40,032 26,217 11,544 31,403 25,340 15,327 3,722 386.54%
-
Tax Rate 26.28% 25.82% 25.10% 28.64% 26.62% 27.94% 33.11% -
Total Cost 258,768 169,567 81,634 285,731 215,545 140,754 68,205 143.05%
-
Net Worth 177,481 169,608 155,147 71,464 129,022 131,650 123,430 27.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,573 6,573 - 16,390 9,676 6,453 - -
Div Payout % 16.42% 25.08% - 52.20% 38.19% 42.11% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 177,481 169,608 155,147 71,464 129,022 131,650 123,430 27.36%
NOSH 131,467 131,479 131,480 65,590 64,511 64,534 63,623 62.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.41% 13.40% 12.40% 9.91% 10.53% 9.83% 5.18% -
ROE 22.56% 15.46% 7.44% 43.94% 19.64% 11.64% 3.02% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 227.31 148.93 70.88 483.76 373.44 241.88 113.06 59.22%
EPS 30.45 19.94 8.78 24.24 19.64 23.75 5.85 200.04%
DPS 5.00 5.00 0.00 25.00 15.00 10.00 0.00 -
NAPS 1.35 1.29 1.18 1.09 2.00 2.04 1.94 -21.45%
Adjusted Per Share Value based on latest NOSH - 65,590
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 45.42 29.76 14.16 48.21 36.62 23.73 10.93 158.25%
EPS 6.08 3.98 1.75 4.77 3.85 2.33 0.57 383.86%
DPS 1.00 1.00 0.00 2.49 1.47 0.98 0.00 -
NAPS 0.2698 0.2578 0.2358 0.1086 0.1961 0.2001 0.1876 27.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.66 0.67 0.53 0.09 0.10 0.09 0.08 -
P/RPS 0.29 0.45 0.75 0.02 0.03 0.04 0.07 157.72%
P/EPS 2.17 3.36 6.04 0.19 0.25 0.38 1.37 35.84%
EY 46.14 29.76 16.57 532.19 392.80 263.89 73.13 -26.41%
DY 7.58 7.46 0.00 277.78 150.00 111.11 0.00 -
P/NAPS 0.49 0.52 0.45 0.08 0.05 0.04 0.04 430.59%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 27/02/08 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 -
Price 0.63 0.70 0.56 0.48 0.08 0.11 0.08 -
P/RPS 0.28 0.47 0.79 0.10 0.02 0.05 0.07 151.77%
P/EPS 2.07 3.51 6.38 1.00 0.20 0.46 1.37 31.64%
EY 48.33 28.49 15.68 99.79 491.00 215.91 73.13 -24.10%
DY 7.94 7.14 0.00 52.08 187.50 90.91 0.00 -
P/NAPS 0.47 0.54 0.47 0.44 0.04 0.05 0.04 416.06%

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