[PADINI] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 116.15%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 312,198 307,560 248,542 226,132 202,968 176,838 171,398 10.50%
PBT 42,592 51,612 25,928 22,258 25,068 18,576 11,754 23.92%
Tax -11,902 -15,026 -7,870 -7,188 -8,644 -7,442 -1,804 36.93%
NP 30,690 36,586 18,058 15,070 16,424 11,134 9,950 20.64%
-
NP to SH 30,654 36,528 18,058 15,070 16,424 11,134 9,950 20.61%
-
Tax Rate 27.94% 29.11% 30.35% 32.29% 34.48% 40.06% 15.35% -
Total Cost 281,508 270,974 230,484 211,062 186,544 165,704 161,448 9.70%
-
Net Worth 131,650 117,004 94,388 88,907 83,199 75,627 68,413 11.52%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 12,906 12,513 - - - - - -
Div Payout % 42.11% 34.26% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 131,650 117,004 94,388 88,907 83,199 75,627 68,413 11.52%
NOSH 64,534 62,569 62,097 40,229 39,999 30,010 30,006 13.60%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.83% 11.90% 7.27% 6.66% 8.09% 6.30% 5.81% -
ROE 23.28% 31.22% 19.13% 16.95% 19.74% 14.72% 14.54% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 483.77 491.55 400.24 562.10 507.42 589.25 571.21 -2.72%
EPS 47.50 58.38 29.08 37.46 41.06 37.10 33.16 6.16%
DPS 20.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.87 1.52 2.21 2.08 2.52 2.28 -1.83%
Adjusted Per Share Value based on latest NOSH - 40,418
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.61 31.14 25.17 22.90 20.55 17.91 17.36 10.49%
EPS 3.10 3.70 1.83 1.53 1.66 1.13 1.01 20.54%
DPS 1.31 1.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1333 0.1185 0.0956 0.09 0.0842 0.0766 0.0693 11.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 - - - - - - -
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 527.78 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 222.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.11 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 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 431.82 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 181.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 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