[PADINI] YoY Cumulative 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- 332.3%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 156,099 153,780 124,271 113,066 101,484 88,419 85,699 10.50%
PBT 21,296 25,806 12,964 11,129 12,534 9,288 5,877 23.92%
Tax -5,951 -7,513 -3,935 -3,594 -4,322 -3,721 -902 36.93%
NP 15,345 18,293 9,029 7,535 8,212 5,567 4,975 20.64%
-
NP to SH 15,327 18,264 9,029 7,535 8,212 5,567 4,975 20.61%
-
Tax Rate 27.94% 29.11% 30.35% 32.29% 34.48% 40.06% 15.35% -
Total Cost 140,754 135,487 115,242 105,531 93,272 82,852 80,724 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 6,453 6,256 - - - - - -
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 11.64% 15.61% 9.57% 8.48% 9.87% 7.36% 7.27% -
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 241.88 245.78 200.12 281.05 253.71 294.62 285.61 -2.73%
EPS 23.75 29.19 14.54 18.73 20.53 18.55 16.58 6.16%
DPS 10.00 10.00 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 15.81 15.57 12.58 11.45 10.28 8.95 8.68 10.50%
EPS 1.55 1.85 0.91 0.76 0.83 0.56 0.50 20.74%
DPS 0.65 0.63 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 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 263.89 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 111.11 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 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 215.91 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 90.91 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