[PADINI] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 29.33%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 200,069 194,848 188,487 187,500 186,650 177,469 173,585 9.90%
PBT 13,695 13,877 15,100 17,820 14,719 14,913 11,473 12.49%
Tax -4,968 -5,185 -5,696 -7,060 -6,399 -6,748 -5,798 -9.76%
NP 8,727 8,692 9,404 10,760 8,320 8,165 5,675 33.12%
-
NP to SH 8,727 8,692 9,404 10,760 8,320 8,165 5,675 33.12%
-
Tax Rate 36.28% 37.36% 37.72% 39.62% 43.47% 45.25% 50.54% -
Total Cost 191,342 186,156 179,083 176,740 178,330 169,304 167,910 9.07%
-
Net Worth 89,325 80,137 81,148 86,019 83,185 77,231 74,400 12.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,999 3,999 3,999 2,000 2,000 2,000 2,000 58.51%
Div Payout % 45.83% 46.01% 42.53% 18.59% 24.04% 24.49% 35.24% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 89,325 80,137 81,148 86,019 83,185 77,231 74,400 12.92%
NOSH 40,418 40,068 39,974 40,009 39,993 40,016 40,000 0.69%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.36% 4.46% 4.99% 5.74% 4.46% 4.60% 3.27% -
ROE 9.77% 10.85% 11.59% 12.51% 10.00% 10.57% 7.63% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 494.99 486.28 471.51 468.64 466.71 443.49 433.96 9.14%
EPS 21.59 21.69 23.52 26.89 20.80 20.40 14.19 32.18%
DPS 10.00 10.00 10.00 5.00 5.00 5.00 5.00 58.53%
NAPS 2.21 2.00 2.03 2.15 2.08 1.93 1.86 12.14%
Adjusted Per Share Value based on latest NOSH - 40,009
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.26 19.73 19.09 18.99 18.90 17.97 17.58 9.89%
EPS 0.88 0.88 0.95 1.09 0.84 0.83 0.57 33.47%
DPS 0.40 0.40 0.40 0.20 0.20 0.20 0.20 58.53%
NAPS 0.0904 0.0811 0.0822 0.0871 0.0842 0.0782 0.0753 12.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 27/11/03 27/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
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