[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -81.06%
YoY- -23.75%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 244,111 188,067 124,271 57,062 208,516 166,244 113,066 67.12%
PBT 26,585 22,695 12,964 2,340 11,091 13,764 11,129 78.79%
Tax -7,625 -6,219 -3,935 -1,011 -4,075 -4,454 -3,594 65.18%
NP 18,960 16,476 9,029 1,329 7,016 9,310 7,535 85.10%
-
NP to SH 18,872 16,476 9,029 1,329 7,016 9,310 7,535 84.52%
-
Tax Rate 28.68% 27.40% 30.35% 43.21% 36.74% 32.36% 32.29% -
Total Cost 225,151 171,591 115,242 55,733 201,500 156,934 105,531 65.80%
-
Net Worth 100,634 99,290 94,388 86,539 85,798 89,340 88,907 8.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,317 3,102 - - 6,084 2,021 - -
Div Payout % 49.37% 18.83% - - 86.73% 21.71% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 100,634 99,290 94,388 86,539 85,798 89,340 88,907 8.61%
NOSH 62,119 62,056 62,097 61,813 60,849 40,425 40,229 33.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.77% 8.76% 7.27% 2.33% 3.36% 5.60% 6.66% -
ROE 18.75% 16.59% 9.57% 1.54% 8.18% 10.42% 8.48% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 392.97 303.06 200.12 92.31 342.67 411.24 281.05 25.06%
EPS 30.38 26.55 14.54 2.15 11.53 23.03 18.73 38.08%
DPS 15.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 1.62 1.60 1.52 1.40 1.41 2.21 2.21 -18.71%
Adjusted Per Share Value based on latest NOSH - 61,813
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 37.10 28.59 18.89 8.67 31.69 25.27 17.19 67.08%
EPS 2.87 2.50 1.37 0.20 1.07 1.42 1.15 84.09%
DPS 1.42 0.47 0.00 0.00 0.92 0.31 0.00 -
NAPS 0.153 0.1509 0.1435 0.1315 0.1304 0.1358 0.1351 8.65%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 26/02/04 -
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