[PADINI] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 30.9%
YoY- 364.71%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 516,096 372,756 287,732 279,104 228,248 194,644 169,200 20.40%
PBT 98,820 61,708 22,292 35,876 9,360 12,380 17,272 33.70%
Tax -26,376 -15,488 -7,380 -11,120 -4,044 -5,408 -7,452 23.42%
NP 72,444 46,220 14,912 24,756 5,316 6,972 9,820 39.48%
-
NP to SH 72,444 46,176 14,888 24,704 5,316 6,972 9,820 39.48%
-
Tax Rate 26.69% 25.10% 33.11% 31.00% 43.21% 43.68% 43.14% -
Total Cost 443,652 326,536 272,820 254,348 222,932 187,672 159,380 18.58%
-
Net Worth 188,217 155,147 123,430 103,661 86,539 82,942 77,231 15.98%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 42,118 - - - - - - -
Div Payout % 58.14% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 188,217 155,147 123,430 103,661 86,539 82,942 77,231 15.98%
NOSH 131,620 131,480 63,623 62,446 61,813 40,068 40,016 21.92%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.04% 12.40% 5.18% 8.87% 2.33% 3.58% 5.80% -
ROE 38.49% 29.76% 12.06% 23.83% 6.14% 8.41% 12.71% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 392.11 283.51 452.24 446.95 369.25 485.77 422.83 -1.24%
EPS 55.04 35.12 23.40 39.56 8.60 17.40 24.56 14.38%
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.18 1.94 1.66 1.40 2.07 1.93 -4.87%
Adjusted Per Share Value based on latest NOSH - 62,446
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 78.44 56.66 43.73 42.42 34.69 29.59 25.72 20.40%
EPS 11.01 7.02 2.26 3.75 0.81 1.06 1.49 39.51%
DPS 6.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2861 0.2358 0.1876 0.1576 0.1315 0.1261 0.1174 15.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 - - - - -
Price 0.48 0.53 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.12 0.19 0.02 0.00 0.00 0.00 0.00 -
P/EPS 0.87 1.51 0.34 0.00 0.00 0.00 0.00 -
EY 114.67 66.26 292.50 0.00 0.00 0.00 0.00 -
DY 66.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 29/11/07 29/11/06 29/11/05 29/11/04 27/11/03 28/11/02 -
Price 0.40 0.56 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.10 0.20 0.02 0.00 0.00 0.00 0.00 -
P/EPS 0.73 1.59 0.34 0.00 0.00 0.00 0.00 -
EY 137.60 62.71 292.50 0.00 0.00 0.00 0.00 -
DY 80.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.47 0.04 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