[PADINI] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 2.43%
YoY- 46.75%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 300,699 288,421 288,259 286,102 282,360 273,620 256,825 11.09%
PBT 39,323 35,151 36,264 39,660 39,035 39,427 33,214 11.92%
Tax -10,890 -10,354 -10,981 -11,916 -11,952 -11,284 -9,475 9.73%
NP 28,433 24,797 25,283 27,744 27,083 28,143 23,739 12.79%
-
NP to SH 28,394 24,758 25,241 27,695 27,037 28,107 23,719 12.75%
-
Tax Rate 27.69% 29.46% 30.28% 30.05% 30.62% 28.62% 28.53% -
Total Cost 272,266 263,624 262,976 258,358 255,277 245,477 233,086 10.92%
-
Net Worth 130,718 129,087 63,623 123,810 119,726 117,000 103,661 16.73%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 12,844 9,576 12,606 12,606 12,480 15,593 9,336 23.72%
Div Payout % 45.24% 38.68% 49.94% 45.52% 46.16% 55.48% 39.36% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 130,718 129,087 63,623 123,810 119,726 117,000 103,661 16.73%
NOSH 65,359 64,543 63,623 63,492 63,013 62,567 62,446 3.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.46% 8.60% 8.77% 9.70% 9.59% 10.29% 9.24% -
ROE 21.72% 19.18% 39.67% 22.37% 22.58% 24.02% 22.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 460.07 446.86 453.07 450.61 448.09 437.32 411.27 7.76%
EPS 43.44 38.36 39.67 43.62 42.91 44.92 37.98 9.37%
DPS 19.65 14.84 20.00 20.00 20.00 25.00 15.00 19.74%
NAPS 2.00 2.00 1.00 1.95 1.90 1.87 1.66 13.23%
Adjusted Per Share Value based on latest NOSH - 63,492
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.71 43.84 43.81 43.49 42.92 41.59 39.04 11.09%
EPS 4.32 3.76 3.84 4.21 4.11 4.27 3.61 12.72%
DPS 1.95 1.46 1.92 1.92 1.90 2.37 1.42 23.57%
NAPS 0.1987 0.1962 0.0967 0.1882 0.182 0.1778 0.1576 16.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 - - - - -
Price 0.10 0.09 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/EPS 0.23 0.23 0.20 0.00 0.00 0.00 0.00 -
EY 434.43 426.20 495.90 0.00 0.00 0.00 0.00 -
DY 196.52 164.86 250.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.08 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 -
Price 0.08 0.11 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/EPS 0.18 0.29 0.20 0.00 0.00 0.00 0.00 -
EY 543.04 348.71 495.90 0.00 0.00 0.00 0.00 -
DY 245.65 134.88 250.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.06 0.08 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