[PADINI] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 27.1%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 141,814 128,395 129,479 102,619 84,166 84,004 67,209 13.24%
PBT 20,264 16,612 20,881 19,949 15,724 16,837 10,624 11.35%
Tax -5,780 -5,092 -6,113 -5,263 -4,106 -4,733 -2,924 12.02%
NP 14,484 11,520 14,768 14,686 11,618 12,104 7,700 11.09%
-
NP to SH 14,484 11,520 14,768 14,673 11,605 12,088 7,700 11.09%
-
Tax Rate 28.52% 30.65% 29.28% 26.38% 26.11% 28.11% 27.52% -
Total Cost 127,330 116,875 114,711 87,933 72,548 71,900 59,509 13.50%
-
Net Worth 265,737 225,133 194,800 169,759 131,669 117,000 94,387 18.81%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 9,874 10,529 6,579 6,454 6,256 - -
Div Payout % - 85.71% 71.30% 44.84% 55.62% 51.76% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 265,737 225,133 194,800 169,759 131,669 117,000 94,387 18.81%
NOSH 131,553 131,657 131,622 131,596 64,543 62,567 62,096 13.32%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.21% 8.97% 11.41% 14.31% 13.80% 14.41% 11.46% -
ROE 5.45% 5.12% 7.58% 8.64% 8.81% 10.33% 8.16% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 107.80 97.52 98.37 77.98 130.40 134.26 108.23 -0.06%
EPS 11.01 8.75 11.22 11.15 17.98 19.32 12.40 -1.96%
DPS 0.00 7.50 8.00 5.00 10.00 10.00 0.00 -
NAPS 2.02 1.71 1.48 1.29 2.04 1.87 1.52 4.85%
Adjusted Per Share Value based on latest NOSH - 131,596
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.56 19.52 19.68 15.60 12.79 12.77 10.22 13.24%
EPS 2.20 1.75 2.24 2.23 1.76 1.84 1.17 11.09%
DPS 0.00 1.50 1.60 1.00 0.98 0.95 0.00 -
NAPS 0.4039 0.3422 0.2961 0.258 0.2001 0.1778 0.1435 18.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 - - -
Price 1.09 0.75 0.49 0.67 0.09 0.00 0.00 -
P/RPS 1.01 0.77 0.50 0.86 0.07 0.00 0.00 -
P/EPS 9.90 8.57 4.37 6.01 0.50 0.00 0.00 -
EY 10.10 11.67 22.90 16.64 199.78 0.00 0.00 -
DY 0.00 10.00 16.33 7.46 111.11 0.00 0.00 -
P/NAPS 0.54 0.44 0.33 0.52 0.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 28/02/05 -
Price 1.07 0.85 0.50 0.70 0.11 0.00 0.00 -
P/RPS 0.99 0.87 0.51 0.90 0.08 0.00 0.00 -
P/EPS 9.72 9.71 4.46 6.28 0.61 0.00 0.00 -
EY 10.29 10.29 22.44 15.93 163.45 0.00 0.00 -
DY 0.00 8.82 16.00 7.14 90.91 0.00 0.00 -
P/NAPS 0.53 0.50 0.34 0.54 0.05 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