[PADINI] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -17.63%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 321,217 301,754 250,756 221,658 201,678 183,125 173,737 10.78%
PBT 46,097 46,858 30,260 18,352 25,454 16,992 9,181 30.84%
Tax -12,273 -13,952 -8,292 -5,938 -8,676 -6,993 -2,153 33.63%
NP 33,824 32,906 21,968 12,413 16,778 9,998 7,028 29.92%
-
NP to SH 33,786 32,854 21,968 12,413 16,778 9,998 7,028 29.89%
-
Tax Rate 26.62% 29.78% 27.40% 32.36% 34.09% 41.15% 23.45% -
Total Cost 287,393 268,848 228,788 209,245 184,900 173,126 166,709 9.49%
-
Net Worth 129,022 118,887 99,290 89,340 86,006 77,589 68,699 11.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,902 8,342 4,137 2,695 2,666 - - -
Div Payout % 38.19% 25.39% 18.83% 21.71% 15.89% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 129,022 118,887 99,290 89,340 86,006 77,589 68,699 11.07%
NOSH 64,511 62,572 62,056 40,425 40,003 39,994 30,000 13.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.53% 10.91% 8.76% 5.60% 8.32% 5.46% 4.05% -
ROE 26.19% 27.64% 22.12% 13.89% 19.51% 12.89% 10.23% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 497.92 482.25 404.08 548.31 504.16 457.87 579.12 -2.48%
EPS 26.19 52.51 35.40 30.71 41.95 25.00 23.43 1.87%
DPS 20.00 13.33 6.67 6.67 6.67 0.00 0.00 -
NAPS 2.00 1.90 1.60 2.21 2.15 1.94 2.29 -2.23%
Adjusted Per Share Value based on latest NOSH - 40,804
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.53 30.55 25.39 22.44 20.42 18.54 17.59 10.78%
EPS 3.42 3.33 2.22 1.26 1.70 1.01 0.71 29.93%
DPS 1.31 0.84 0.42 0.27 0.27 0.00 0.00 -
NAPS 0.1306 0.1204 0.1005 0.0905 0.0871 0.0786 0.0696 11.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 - - - - - - -
Price 0.10 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 523.73 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 200.00 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 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 26/05/04 29/05/03 29/05/02 30/05/01 -
Price 0.08 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 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 654.67 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 250.00 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 -

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