[PADINI] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 105.9%
YoY- -16.08%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 538,254 517,006 391,616 312,198 307,560 248,542 226,132 15.53%
PBT 87,286 91,172 70,752 42,592 51,612 25,928 22,258 25.55%
Tax -23,952 -25,414 -18,270 -11,902 -15,026 -7,870 -7,188 22.19%
NP 63,334 65,758 52,482 30,690 36,586 18,058 15,070 27.00%
-
NP to SH 63,334 65,758 52,434 30,654 36,528 18,058 15,070 27.00%
-
Tax Rate 27.44% 27.87% 25.82% 27.94% 29.11% 30.35% 32.29% -
Total Cost 474,920 451,248 339,134 281,508 270,974 230,484 211,062 14.45%
-
Net Worth 224,971 194,721 169,608 131,650 117,004 94,388 88,907 16.71%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 19,734 21,050 13,147 12,906 12,513 - - -
Div Payout % 31.16% 32.01% 25.08% 42.11% 34.26% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 224,971 194,721 169,608 131,650 117,004 94,388 88,907 16.71%
NOSH 131,562 131,568 131,479 64,534 62,569 62,097 40,229 21.81%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.77% 12.72% 13.40% 9.83% 11.90% 7.27% 6.66% -
ROE 28.15% 33.77% 30.91% 23.28% 31.22% 19.13% 16.95% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 409.13 392.96 297.85 483.77 491.55 400.24 562.10 -5.15%
EPS 48.14 49.98 39.88 47.50 58.38 29.08 37.46 4.26%
DPS 15.00 16.00 10.00 20.00 20.00 0.00 0.00 -
NAPS 1.71 1.48 1.29 2.04 1.87 1.52 2.21 -4.18%
Adjusted Per Share Value based on latest NOSH - 64,543
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 54.50 52.35 39.65 31.61 31.14 25.17 22.90 15.53%
EPS 6.41 6.66 5.31 3.10 3.70 1.83 1.53 26.94%
DPS 2.00 2.13 1.33 1.31 1.27 0.00 0.00 -
NAPS 0.2278 0.1972 0.1717 0.1333 0.1185 0.0956 0.09 16.72%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 - - - -
Price 0.75 0.49 0.67 0.09 0.00 0.00 0.00 -
P/RPS 0.18 0.12 0.22 0.02 0.00 0.00 0.00 -
P/EPS 1.56 0.98 1.68 0.19 0.00 0.00 0.00 -
EY 64.19 102.00 59.52 527.78 0.00 0.00 0.00 -
DY 20.00 32.65 14.93 222.22 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.52 0.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.85 0.50 0.70 0.11 0.00 0.00 0.00 -
P/RPS 0.21 0.13 0.24 0.02 0.00 0.00 0.00 -
P/EPS 1.77 1.00 1.76 0.23 0.00 0.00 0.00 -
EY 56.64 99.96 56.97 431.82 0.00 0.00 0.00 -
DY 17.65 32.00 14.29 181.82 0.00 0.00 0.00 -
P/NAPS 0.50 0.34 0.54 0.05 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