[PADINI] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -52.11%
YoY- 27.46%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 98,918 84,471 76,260 59,786 56,044 42,271 37,228 17.67%
PBT 6,572 3,305 9,255 4,515 3,890 -2,674 -3,991 -
Tax -939 -1,621 -3,181 -1,451 -1,487 380 811 -
NP 5,633 1,684 6,074 3,064 2,403 -2,294 -3,180 -
-
NP to SH 5,633 1,683 6,064 3,054 2,396 -2,294 -3,180 -
-
Tax Rate 14.29% 49.05% 34.37% 32.14% 38.23% - - -
Total Cost 93,285 82,787 70,186 56,722 53,641 44,565 40,408 14.94%
-
Net Worth 204,694 131,641 131,127 123,810 100,196 86,949 81,148 16.65%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 7,923 13,164 6,556 6,349 6,223 3,083 1,998 25.78%
Div Payout % 140.66% 782.19% 108.12% 207.90% 259.74% 0.00% 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 204,694 131,641 131,127 123,810 100,196 86,949 81,148 16.65%
NOSH 132,060 131,641 65,590 63,492 62,233 61,666 39,974 22.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.69% 1.99% 7.96% 5.12% 4.29% -5.43% -8.54% -
ROE 2.75% 1.28% 4.62% 2.47% 2.39% -2.64% -3.92% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 74.90 64.17 116.31 94.16 90.05 68.55 93.13 -3.56%
EPS 4.27 1.28 4.63 4.81 3.85 -3.72 -5.30 -
DPS 6.00 10.00 10.00 10.00 10.00 5.00 5.00 3.08%
NAPS 1.55 1.00 2.00 1.95 1.61 1.41 2.03 -4.39%
Adjusted Per Share Value based on latest NOSH - 63,492
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.04 12.84 11.59 9.09 8.52 6.43 5.66 17.67%
EPS 0.86 0.26 0.92 0.46 0.36 -0.35 -0.48 -
DPS 1.20 2.00 1.00 0.97 0.95 0.47 0.30 25.96%
NAPS 0.3111 0.2001 0.1993 0.1882 0.1523 0.1322 0.1233 16.66%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 - - - - -
Price 0.48 0.57 0.09 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.89 0.08 0.00 0.00 0.00 0.00 -
P/EPS 11.25 44.58 0.97 0.00 0.00 0.00 0.00 -
EY 8.89 2.24 102.77 0.00 0.00 0.00 0.00 -
DY 12.50 17.54 111.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.57 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 29/08/06 25/08/05 26/08/04 27/08/03 -
Price 0.54 0.50 0.48 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.78 0.41 0.00 0.00 0.00 0.00 -
P/EPS 12.66 39.11 5.19 0.00 0.00 0.00 0.00 -
EY 7.90 2.56 19.27 0.00 0.00 0.00 0.00 -
DY 11.11 20.00 20.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.50 0.24 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