[PADINI] YoY 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- 232.3%
YoY- 0.61%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 84,166 84,004 67,209 64,405 59,184 50,003 49,298 9.32%
PBT 15,724 16,837 10,624 8,034 8,216 8,410 4,452 23.39%
Tax -4,106 -4,733 -2,924 -2,242 -2,459 -2,808 -204 64.89%
NP 11,618 12,104 7,700 5,792 5,757 5,602 4,248 18.24%
-
NP to SH 11,605 12,088 7,700 5,792 5,757 5,602 4,248 18.22%
-
Tax Rate 26.11% 28.11% 27.52% 27.91% 29.93% 33.39% 4.58% -
Total Cost 72,548 71,900 59,509 58,613 53,427 44,401 45,050 8.26%
-
Net Worth 131,669 117,000 94,387 89,325 83,185 75,613 68,399 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 6,454 6,256 - - - - - -
Div Payout % 55.62% 51.76% - - - - - -
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 131,669 117,000 94,387 89,325 83,185 75,613 68,399 11.52%
NOSH 64,543 62,567 62,096 40,418 39,993 30,005 30,000 13.61%
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 13.80% 14.41% 11.46% 8.99% 9.73% 11.20% 8.62% -
ROE 8.81% 10.33% 8.16% 6.48% 6.92% 7.41% 6.21% -
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 130.40 134.26 108.23 159.34 147.99 166.65 164.33 -3.77%
EPS 17.98 19.32 12.40 14.33 14.39 18.67 14.16 4.05%
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 12.79 12.77 10.22 9.79 9.00 7.60 7.49 9.32%
EPS 1.76 1.84 1.17 0.88 0.88 0.85 0.65 18.05%
DPS 0.98 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.1778 0.1435 0.1358 0.1264 0.1149 0.104 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 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 199.78 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 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 163.45 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