[PADINI] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 479.38%
YoY- 32.94%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 102,619 84,166 84,004 67,209 64,405 59,184 50,003 12.72%
PBT 19,949 15,724 16,837 10,624 8,034 8,216 8,410 15.47%
Tax -5,263 -4,106 -4,733 -2,924 -2,242 -2,459 -2,808 11.03%
NP 14,686 11,618 12,104 7,700 5,792 5,757 5,602 17.41%
-
NP to SH 14,673 11,605 12,088 7,700 5,792 5,757 5,602 17.39%
-
Tax Rate 26.38% 26.11% 28.11% 27.52% 27.91% 29.93% 33.39% -
Total Cost 87,933 72,548 71,900 59,509 58,613 53,427 44,401 12.05%
-
Net Worth 169,759 131,669 117,000 94,387 89,325 83,185 75,613 14.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,579 6,454 6,256 - - - - -
Div Payout % 44.84% 55.62% 51.76% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 169,759 131,669 117,000 94,387 89,325 83,185 75,613 14.42%
NOSH 131,596 64,543 62,567 62,096 40,418 39,993 30,005 27.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.31% 13.80% 14.41% 11.46% 8.99% 9.73% 11.20% -
ROE 8.64% 8.81% 10.33% 8.16% 6.48% 6.92% 7.41% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 77.98 130.40 134.26 108.23 159.34 147.99 166.65 -11.88%
EPS 11.15 17.98 19.32 12.40 14.33 14.39 18.67 -8.22%
DPS 5.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 2.04 1.87 1.52 2.21 2.08 2.52 -10.55%
Adjusted Per Share Value based on latest NOSH - 62,096
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 10.39 8.52 8.51 6.81 6.52 5.99 5.06 12.73%
EPS 1.49 1.18 1.22 0.78 0.59 0.58 0.57 17.36%
DPS 0.67 0.65 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1333 0.1185 0.0956 0.0904 0.0842 0.0766 14.41%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 0.67 0.09 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.86 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.01 0.50 0.00 0.00 0.00 0.00 0.00 -
EY 16.64 199.78 0.00 0.00 0.00 0.00 0.00 -
DY 7.46 111.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 27/02/02 -
Price 0.70 0.11 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.90 0.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.28 0.61 0.00 0.00 0.00 0.00 0.00 -
EY 15.93 163.45 0.00 0.00 0.00 0.00 0.00 -
DY 7.14 90.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.05 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