[PADINI] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 20.52%
YoY- 53.88%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 186,650 177,469 173,585 171,794 167,473 166,768 164,753 8.65%
PBT 14,719 14,913 11,473 15,966 13,519 9,561 10,108 28.38%
Tax -6,399 -6,748 -5,798 -6,359 -5,548 -2,944 -2,729 76.22%
NP 8,320 8,165 5,675 9,607 7,971 6,617 7,379 8.30%
-
NP to SH 8,320 8,165 5,675 9,607 7,971 6,617 7,379 8.30%
-
Tax Rate 43.47% 45.25% 50.54% 39.83% 41.04% 30.79% 27.00% -
Total Cost 178,330 169,304 167,910 162,187 159,502 160,151 157,374 8.66%
-
Net Worth 83,185 77,231 74,400 77,600 60,010 67,958 71,069 11.03%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,000 2,000 2,000 2,000 - - - -
Div Payout % 24.04% 24.49% 35.24% 20.82% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 83,185 77,231 74,400 77,600 60,010 67,958 71,069 11.03%
NOSH 39,993 40,016 40,000 40,000 30,005 29,166 30,114 20.75%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.46% 4.60% 3.27% 5.59% 4.76% 3.97% 4.48% -
ROE 10.00% 10.57% 7.63% 12.38% 13.28% 9.74% 10.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 466.71 443.49 433.96 429.49 558.14 571.78 547.09 -10.02%
EPS 20.80 20.40 14.19 24.02 26.57 22.69 24.50 -10.31%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.86 1.94 2.00 2.33 2.36 -8.05%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.90 17.97 17.58 17.40 16.96 16.89 16.68 8.66%
EPS 0.84 0.83 0.57 0.97 0.81 0.67 0.75 7.82%
DPS 0.20 0.20 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.0842 0.0782 0.0753 0.0786 0.0608 0.0688 0.072 10.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 01/12/01 05/10/01 -
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