[PADINI] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -13.72%
YoY- 57.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 139,433 119,638 103,027 84,814 72,536 63,796 53,178 17.41%
PBT 23,820 15,453 18,979 13,511 9,339 9,731 2,635 44.30%
Tax -6,554 -4,431 -5,153 -3,488 -2,952 -2,284 -860 40.26%
NP 17,266 11,022 13,826 10,023 6,387 7,447 1,775 46.07%
-
NP to SH 17,266 11,022 13,815 10,013 6,377 7,447 1,775 46.07%
-
Tax Rate 27.51% 28.67% 27.15% 25.82% 31.61% 23.47% 32.64% -
Total Cost 122,167 108,616 89,201 74,791 66,149 56,349 51,403 15.51%
-
Net Worth 242,145 206,498 177,621 130,718 119,726 99,625 90,178 17.88%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 3,267 - 3,113 2,040 -
Div Payout % - - - 32.64% - 41.81% 114.94% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 242,145 206,498 177,621 130,718 119,726 99,625 90,178 17.88%
NOSH 131,600 131,527 131,571 65,359 63,013 62,265 40,804 21.54%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.38% 9.21% 13.42% 11.82% 8.81% 11.67% 3.34% -
ROE 7.13% 5.34% 7.78% 7.66% 5.33% 7.48% 1.97% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 105.95 90.96 78.30 129.77 115.11 102.46 130.32 -3.39%
EPS 13.12 8.38 10.50 7.66 10.12 11.96 4.35 20.19%
DPS 0.00 0.00 0.00 5.00 0.00 5.00 5.00 -
NAPS 1.84 1.57 1.35 2.00 1.90 1.60 2.21 -3.00%
Adjusted Per Share Value based on latest NOSH - 65,359
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.19 18.18 15.66 12.89 11.03 9.70 8.08 17.42%
EPS 2.62 1.68 2.10 1.52 0.97 1.13 0.27 46.02%
DPS 0.00 0.00 0.00 0.50 0.00 0.47 0.31 -
NAPS 0.3681 0.3139 0.27 0.1987 0.182 0.1514 0.1371 17.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 - - - -
Price 0.76 0.47 0.66 0.10 0.00 0.00 0.00 -
P/RPS 0.72 0.52 0.84 0.08 0.00 0.00 0.00 -
P/EPS 5.79 5.61 6.29 0.65 0.00 0.00 0.00 -
EY 17.26 17.83 15.91 153.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.49 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 30/05/07 30/05/06 30/05/05 26/05/04 -
Price 0.72 0.59 0.63 0.08 0.00 0.00 0.00 -
P/RPS 0.68 0.65 0.80 0.06 0.00 0.00 0.00 -
P/EPS 5.49 7.04 6.00 0.52 0.00 0.00 0.00 -
EY 18.22 14.20 16.67 191.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 62.50 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.47 0.04 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