[PADINI] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 20.46%
YoY- 1.27%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 177,469 173,585 171,794 167,473 166,768 164,753 160,190 7.06%
PBT 14,913 11,473 15,966 13,519 9,561 10,108 8,903 40.99%
Tax -6,748 -5,798 -6,359 -5,548 -2,944 -2,729 -2,660 85.90%
NP 8,165 5,675 9,607 7,971 6,617 7,379 6,243 19.57%
-
NP to SH 8,165 5,675 9,607 7,971 6,617 7,379 6,243 19.57%
-
Tax Rate 45.25% 50.54% 39.83% 41.04% 30.79% 27.00% 29.88% -
Total Cost 169,304 167,910 162,187 159,502 160,151 157,374 153,947 6.53%
-
Net Worth 77,231 74,400 77,600 60,010 67,958 71,069 68,468 8.35%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,000 2,000 2,000 - - - - -
Div Payout % 24.49% 35.24% 20.82% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 77,231 74,400 77,600 60,010 67,958 71,069 68,468 8.35%
NOSH 40,016 40,000 40,000 30,005 29,166 30,114 29,898 21.42%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.60% 3.27% 5.59% 4.76% 3.97% 4.48% 3.90% -
ROE 10.57% 7.63% 12.38% 13.28% 9.74% 10.38% 9.12% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 443.49 433.96 429.49 558.14 571.78 547.09 535.77 -11.83%
EPS 20.40 14.19 24.02 26.57 22.69 24.50 20.88 -1.53%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.86 1.94 2.00 2.33 2.36 2.29 -10.76%
Adjusted Per Share Value based on latest NOSH - 30,005
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 26.97 26.38 26.11 25.46 25.35 25.04 24.35 7.04%
EPS 1.24 0.86 1.46 1.21 1.01 1.12 0.95 19.41%
DPS 0.30 0.30 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1131 0.1179 0.0912 0.1033 0.108 0.1041 8.33%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 29/05/02 27/02/02 01/12/01 05/10/01 30/05/01 -
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