[PADINI] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -39.44%
YoY- 98.56%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 114,389 98,918 84,471 76,260 59,786 56,044 42,271 18.03%
PBT 18,817 6,572 3,305 9,255 4,515 3,890 -2,674 -
Tax -6,776 -939 -1,621 -3,181 -1,451 -1,487 380 -
NP 12,041 5,633 1,684 6,074 3,064 2,403 -2,294 -
-
NP to SH 12,041 5,633 1,683 6,064 3,054 2,396 -2,294 -
-
Tax Rate 36.01% 14.29% 49.05% 34.37% 32.14% 38.23% - -
Total Cost 102,348 93,285 82,787 70,186 56,722 53,641 44,565 14.85%
-
Net Worth 131,638 204,694 131,641 131,127 123,810 100,196 86,949 7.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,949 7,923 13,164 6,556 6,349 6,223 3,083 4.21%
Div Payout % 32.80% 140.66% 782.19% 108.12% 207.90% 259.74% 0.00% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 131,638 204,694 131,641 131,127 123,810 100,196 86,949 7.15%
NOSH 131,638 132,060 131,641 65,590 63,492 62,233 61,666 13.46%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.53% 5.69% 1.99% 7.96% 5.12% 4.29% -5.43% -
ROE 9.15% 2.75% 1.28% 4.62% 2.47% 2.39% -2.64% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 86.90 74.90 64.17 116.31 94.16 90.05 68.55 4.03%
EPS 1.83 4.27 1.28 4.63 4.81 3.85 -3.72 -
DPS 3.00 6.00 10.00 10.00 10.00 10.00 5.00 -8.15%
NAPS 1.00 1.55 1.00 2.00 1.95 1.61 1.41 -5.56%
Adjusted Per Share Value based on latest NOSH - 65,590
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.39 15.04 12.84 11.59 9.09 8.52 6.43 18.02%
EPS 1.83 0.86 0.26 0.92 0.46 0.36 -0.35 -
DPS 0.60 1.20 2.00 1.00 0.97 0.95 0.47 4.15%
NAPS 0.2001 0.3111 0.2001 0.1993 0.1882 0.1523 0.1322 7.14%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - - -
Price 0.76 0.48 0.57 0.09 0.00 0.00 0.00 -
P/RPS 0.87 0.64 0.89 0.08 0.00 0.00 0.00 -
P/EPS 8.31 11.25 44.58 0.97 0.00 0.00 0.00 -
EY 12.04 8.89 2.24 102.77 0.00 0.00 0.00 -
DY 3.95 12.50 17.54 111.11 0.00 0.00 0.00 -
P/NAPS 0.76 0.31 0.57 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 30/08/07 29/08/06 25/08/05 26/08/04 -
Price 0.82 0.54 0.50 0.48 0.00 0.00 0.00 -
P/RPS 0.94 0.72 0.78 0.41 0.00 0.00 0.00 -
P/EPS 8.96 12.66 39.11 5.19 0.00 0.00 0.00 -
EY 11.15 7.90 2.56 19.27 0.00 0.00 0.00 -
DY 3.66 11.11 20.00 20.83 0.00 0.00 0.00 -
P/NAPS 0.82 0.35 0.50 0.24 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