[PADINI] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -69.35%
YoY- -59.4%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 84,814 72,536 63,796 53,178 49,775 48,925 44,604 11.29%
PBT 13,511 9,339 9,731 2,635 6,557 3,456 1,009 54.06%
Tax -3,488 -2,952 -2,284 -860 -2,185 -1,524 -713 30.27%
NP 10,023 6,387 7,447 1,775 4,372 1,932 296 79.81%
-
NP to SH 10,013 6,377 7,447 1,775 4,372 1,932 296 79.78%
-
Tax Rate 25.82% 31.61% 23.47% 32.64% 33.32% 44.10% 70.66% -
Total Cost 74,791 66,149 56,349 51,403 45,403 46,993 44,308 9.11%
-
Net Worth 130,718 119,726 99,625 90,178 86,019 77,600 68,468 11.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,267 - 3,113 2,040 2,000 - - -
Div Payout % 32.64% - 41.81% 114.94% 45.76% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 130,718 119,726 99,625 90,178 86,019 77,600 68,468 11.37%
NOSH 65,359 63,013 62,265 40,804 40,009 40,000 29,898 13.91%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.82% 8.81% 11.67% 3.34% 8.78% 3.95% 0.66% -
ROE 7.66% 5.33% 7.48% 1.97% 5.08% 2.49% 0.43% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 129.77 115.11 102.46 130.32 124.41 122.31 149.18 -2.29%
EPS 7.66 10.12 11.96 4.35 10.93 4.83 0.99 40.61%
DPS 5.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 1.90 1.60 2.21 2.15 1.94 2.29 -2.23%
Adjusted Per Share Value based on latest NOSH - 40,804
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.89 11.03 9.70 8.08 7.57 7.44 6.78 11.29%
EPS 1.52 0.97 1.13 0.27 0.66 0.29 0.04 83.30%
DPS 0.50 0.00 0.47 0.31 0.30 0.00 0.00 -
NAPS 0.1987 0.182 0.1514 0.1371 0.1307 0.1179 0.1041 11.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 - - - - - - -
Price 0.10 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 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 153.20 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 50.00 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 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 26/05/04 29/05/03 29/05/02 30/05/01 -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 191.50 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 62.50 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 -

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