[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -67.27%
YoY- 364.71%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 286,102 226,316 153,780 69,776 244,111 188,067 124,271 74.62%
PBT 39,696 35,144 25,806 8,969 26,585 22,695 12,964 111.29%
Tax -11,915 -10,464 -7,513 -2,780 -7,625 -6,219 -3,935 109.72%
NP 27,781 24,680 18,293 6,189 18,960 16,476 9,029 111.98%
-
NP to SH 27,732 24,641 18,264 6,176 18,872 16,476 9,029 111.73%
-
Tax Rate 30.02% 29.77% 29.11% 31.00% 28.68% 27.40% 30.35% -
Total Cost 258,321 201,636 135,487 63,587 225,151 171,591 115,242 71.53%
-
Net Worth 117,596 118,887 117,004 103,661 100,634 99,290 94,388 15.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 12,577 6,257 6,256 - 9,317 3,102 - -
Div Payout % 45.35% 25.39% 34.26% - 49.37% 18.83% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 117,596 118,887 117,004 103,661 100,634 99,290 94,388 15.83%
NOSH 62,886 62,572 62,569 62,446 62,119 62,056 62,097 0.84%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.71% 10.91% 11.90% 8.87% 7.77% 8.76% 7.27% -
ROE 23.58% 20.73% 15.61% 5.96% 18.75% 16.59% 9.57% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 454.95 361.69 245.78 111.74 392.97 303.06 200.12 73.15%
EPS 44.10 39.38 29.19 9.89 30.38 26.55 14.54 109.95%
DPS 20.00 10.00 10.00 0.00 15.00 5.00 0.00 -
NAPS 1.87 1.90 1.87 1.66 1.62 1.60 1.52 14.85%
Adjusted Per Share Value based on latest NOSH - 62,446
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.97 22.92 15.57 7.07 24.72 19.04 12.58 74.65%
EPS 2.81 2.50 1.85 0.63 1.91 1.67 0.91 112.49%
DPS 1.27 0.63 0.63 0.00 0.94 0.31 0.00 -
NAPS 0.1191 0.1204 0.1185 0.105 0.1019 0.1005 0.0956 15.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 25/08/05 30/05/05 28/02/05 -
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