[PADINI] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 33.07%
YoY- 168.99%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 282,360 273,620 256,825 244,111 230,338 219,720 216,916 19.23%
PBT 39,035 39,427 33,214 26,585 20,021 12,925 10,335 142.72%
Tax -11,952 -11,284 -9,475 -7,706 -5,839 -4,415 -3,733 117.38%
NP 27,083 28,143 23,739 18,879 14,182 8,510 6,602 156.48%
-
NP to SH 27,037 28,107 23,719 18,872 14,182 8,510 6,602 156.18%
-
Tax Rate 30.62% 28.62% 28.53% 28.99% 29.16% 34.16% 36.12% -
Total Cost 255,277 245,477 233,086 225,232 216,156 211,210 210,314 13.80%
-
Net Worth 119,726 117,000 103,661 100,196 99,625 94,387 86,539 24.18%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 12,480 15,593 9,336 9,336 6,196 5,123 5,123 81.14%
Div Payout % 46.16% 55.48% 39.36% 49.47% 43.69% 60.21% 77.61% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 119,726 117,000 103,661 100,196 99,625 94,387 86,539 24.18%
NOSH 63,013 62,567 62,446 62,233 62,265 62,096 61,813 1.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 9.59% 10.29% 9.24% 7.73% 6.16% 3.87% 3.04% -
ROE 22.58% 24.02% 22.88% 18.84% 14.24% 9.02% 7.63% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 448.09 437.32 411.27 392.25 369.93 353.83 350.92 17.71%
EPS 42.91 44.92 37.98 30.32 22.78 13.70 10.68 152.94%
DPS 20.00 25.00 15.00 15.00 10.00 8.25 8.29 79.97%
NAPS 1.90 1.87 1.66 1.61 1.60 1.52 1.40 22.60%
Adjusted Per Share Value based on latest NOSH - 62,233
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.92 41.59 39.04 37.10 35.01 33.40 32.97 19.24%
EPS 4.11 4.27 3.61 2.87 2.16 1.29 1.00 156.80%
DPS 1.90 2.37 1.42 1.42 0.94 0.78 0.78 81.13%
NAPS 0.182 0.1778 0.1576 0.1523 0.1514 0.1435 0.1315 24.21%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 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
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 25/08/05 30/05/05 28/02/05 29/11/04 -
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