[PADINI] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 211.79%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 93,189 76,260 84,814 84,166 71,933 59,786 72,536 18.16%
PBT 15,427 9,255 13,511 15,724 5,573 4,515 9,339 39.69%
Tax -3,872 -3,181 -3,488 -4,106 -1,845 -1,451 -2,952 19.80%
NP 11,555 6,074 10,023 11,618 3,728 3,064 6,387 48.41%
-
NP to SH 11,544 6,064 10,013 11,605 3,722 3,054 6,377 48.48%
-
Tax Rate 25.10% 34.37% 25.82% 26.11% 33.11% 32.14% 31.61% -
Total Cost 81,634 70,186 74,791 72,548 68,205 56,722 66,149 15.03%
-
Net Worth 155,147 131,127 130,718 131,669 123,430 123,810 119,726 18.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 6,556 3,267 6,454 - 6,349 - -
Div Payout % - 108.12% 32.64% 55.62% - 207.90% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 155,147 131,127 130,718 131,669 123,430 123,810 119,726 18.84%
NOSH 131,480 65,590 65,359 64,543 63,623 63,492 63,013 63.21%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.40% 7.96% 11.82% 13.80% 5.18% 5.12% 8.81% -
ROE 7.44% 4.62% 7.66% 8.81% 3.02% 2.47% 5.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.88 116.31 129.77 130.40 113.06 94.16 115.11 -27.60%
EPS 8.78 4.63 7.66 17.98 5.85 4.81 10.12 -9.02%
DPS 0.00 10.00 5.00 10.00 0.00 10.00 0.00 -
NAPS 1.18 2.00 2.00 2.04 1.94 1.95 1.90 -27.18%
Adjusted Per Share Value based on latest NOSH - 64,543
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.16 11.59 12.89 12.79 10.93 9.09 11.03 18.10%
EPS 1.75 0.92 1.52 1.76 0.57 0.46 0.97 48.14%
DPS 0.00 1.00 0.50 0.98 0.00 0.97 0.00 -
NAPS 0.2358 0.1993 0.1987 0.2001 0.1876 0.1882 0.182 18.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 0.53 0.09 0.10 0.09 0.08 0.00 0.00 -
P/RPS 0.75 0.08 0.08 0.07 0.07 0.00 0.00 -
P/EPS 6.04 0.97 0.65 0.50 1.37 0.00 0.00 -
EY 16.57 102.77 153.20 199.78 73.13 0.00 0.00 -
DY 0.00 111.11 50.00 111.11 0.00 0.00 0.00 -
P/NAPS 0.45 0.05 0.05 0.04 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.56 0.48 0.08 0.11 0.08 0.00 0.00 -
P/RPS 0.79 0.41 0.06 0.08 0.07 0.00 0.00 -
P/EPS 6.38 5.19 0.52 0.61 1.37 0.00 0.00 -
EY 15.68 19.27 191.50 163.45 73.13 0.00 0.00 -
DY 0.00 20.83 62.50 90.91 0.00 0.00 0.00 -
P/NAPS 0.47 0.24 0.04 0.05 0.04 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