[PADINI] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -3.29%
YoY- 319.55%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 103,027 84,814 72,536 63,796 53,178 49,775 48,925 13.20%
PBT 18,979 13,511 9,339 9,731 2,635 6,557 3,456 32.79%
Tax -5,153 -3,488 -2,952 -2,284 -860 -2,185 -1,524 22.48%
NP 13,826 10,023 6,387 7,447 1,775 4,372 1,932 38.77%
-
NP to SH 13,815 10,013 6,377 7,447 1,775 4,372 1,932 38.75%
-
Tax Rate 27.15% 25.82% 31.61% 23.47% 32.64% 33.32% 44.10% -
Total Cost 89,201 74,791 66,149 56,349 51,403 45,403 46,993 11.26%
-
Net Worth 177,621 130,718 119,726 99,625 90,178 86,019 77,600 14.78%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - 3,267 - 3,113 2,040 2,000 - -
Div Payout % - 32.64% - 41.81% 114.94% 45.76% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 177,621 130,718 119,726 99,625 90,178 86,019 77,600 14.78%
NOSH 131,571 65,359 63,013 62,265 40,804 40,009 40,000 21.92%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.42% 11.82% 8.81% 11.67% 3.34% 8.78% 3.95% -
ROE 7.78% 7.66% 5.33% 7.48% 1.97% 5.08% 2.49% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 78.30 129.77 115.11 102.46 130.32 124.41 122.31 -7.15%
EPS 10.50 7.66 10.12 11.96 4.35 10.93 4.83 13.80%
DPS 0.00 5.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.35 2.00 1.90 1.60 2.21 2.15 1.94 -5.85%
Adjusted Per Share Value based on latest NOSH - 62,265
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 15.66 12.89 11.03 9.70 8.08 7.57 7.44 13.19%
EPS 2.10 1.52 0.97 1.13 0.27 0.66 0.29 39.05%
DPS 0.00 0.50 0.00 0.47 0.31 0.30 0.00 -
NAPS 0.27 0.1987 0.182 0.1514 0.1371 0.1307 0.1179 14.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 - - - - - -
Price 0.66 0.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.08 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.29 0.65 0.00 0.00 0.00 0.00 0.00 -
EY 15.91 153.20 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.05 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 30/05/06 30/05/05 26/05/04 29/05/03 29/05/02 -
Price 0.63 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.80 0.06 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.00 0.52 0.00 0.00 0.00 0.00 0.00 -
EY 16.67 191.50 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 62.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.04 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