[PADINI] QoQ TTM Result on 30-Sep-2002 [#1]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 43.88%
YoY- 23.39%
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 188,487 187,500 186,650 177,469 173,585 171,794 167,473 8.22%
PBT 15,100 17,820 14,719 14,913 11,473 15,966 13,519 7.67%
Tax -5,696 -7,060 -6,399 -6,748 -5,798 -6,359 -5,548 1.77%
NP 9,404 10,760 8,320 8,165 5,675 9,607 7,971 11.68%
-
NP to SH 9,404 10,760 8,320 8,165 5,675 9,607 7,971 11.68%
-
Tax Rate 37.72% 39.62% 43.47% 45.25% 50.54% 39.83% 41.04% -
Total Cost 179,083 176,740 178,330 169,304 167,910 162,187 159,502 8.04%
-
Net Worth 81,148 86,019 83,185 77,231 74,400 77,600 60,010 22.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,999 2,000 2,000 2,000 2,000 2,000 - -
Div Payout % 42.53% 18.59% 24.04% 24.49% 35.24% 20.82% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 81,148 86,019 83,185 77,231 74,400 77,600 60,010 22.35%
NOSH 39,974 40,009 39,993 40,016 40,000 40,000 30,005 21.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.99% 5.74% 4.46% 4.60% 3.27% 5.59% 4.76% -
ROE 11.59% 12.51% 10.00% 10.57% 7.63% 12.38% 13.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 471.51 468.64 466.71 443.49 433.96 429.49 558.14 -10.66%
EPS 23.52 26.89 20.80 20.40 14.19 24.02 26.57 -7.82%
DPS 10.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.03 2.15 2.08 1.93 1.86 1.94 2.00 1.00%
Adjusted Per Share Value based on latest NOSH - 40,016
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 28.65 28.50 28.37 26.97 26.38 26.11 25.46 8.21%
EPS 1.43 1.64 1.26 1.24 0.86 1.46 1.21 11.81%
DPS 0.61 0.30 0.30 0.30 0.30 0.30 0.00 -
NAPS 0.1233 0.1307 0.1264 0.1174 0.1131 0.1179 0.0912 22.33%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 -
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