[PADINI] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -43.48%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 317,173 286,102 244,111 208,516 188,487 173,585 164,753 11.52%
PBT 44,061 39,696 26,585 11,091 15,100 11,473 10,108 27.79%
Tax -12,619 -11,915 -7,625 -4,075 -5,696 -5,798 -2,729 29.05%
NP 31,442 27,781 18,960 7,016 9,404 5,675 7,379 27.31%
-
NP to SH 31,403 27,732 18,872 7,016 9,404 5,675 7,379 27.28%
-
Tax Rate 28.64% 30.02% 28.68% 36.74% 37.72% 50.54% 27.00% -
Total Cost 285,731 258,321 225,151 201,500 179,083 167,910 157,374 10.44%
-
Net Worth 71,464 117,596 100,634 85,798 81,191 74,386 70,790 0.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 16,390 12,577 9,317 6,084 3,999 - - -
Div Payout % 52.20% 45.35% 49.37% 86.73% 42.53% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 71,464 117,596 100,634 85,798 81,191 74,386 70,790 0.15%
NOSH 65,590 62,886 62,119 60,849 39,995 39,992 29,995 13.92%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.91% 9.71% 7.77% 3.36% 4.99% 3.27% 4.48% -
ROE 43.94% 23.58% 18.75% 8.18% 11.58% 7.63% 10.42% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 483.76 454.95 392.97 342.67 471.27 434.04 549.25 -2.09%
EPS 24.24 44.10 30.38 11.53 15.67 14.19 24.60 -0.24%
DPS 25.00 20.00 15.00 10.00 10.00 0.00 0.00 -
NAPS 1.09 1.87 1.62 1.41 2.03 1.86 2.36 -12.07%
Adjusted Per Share Value based on latest NOSH - 61,666
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 32.12 28.97 24.72 21.11 19.09 17.58 16.68 11.53%
EPS 3.18 2.81 1.91 0.71 0.95 0.57 0.75 27.20%
DPS 1.66 1.27 0.94 0.62 0.40 0.00 0.00 -
NAPS 0.0724 0.1191 0.1019 0.0869 0.0822 0.0753 0.0717 0.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 - - - - - - -
Price 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 532.19 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 277.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 25/08/05 26/08/04 27/08/03 29/08/02 05/10/01 -
Price 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 99.79 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 52.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 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