[PADINI] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -7.57%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 288,259 256,825 216,916 194,848 177,469 166,768 140,889 12.66%
PBT 36,264 33,214 10,335 13,877 14,913 9,561 10,076 23.78%
Tax -10,981 -9,475 -3,733 -5,185 -6,748 -2,944 -4,083 17.91%
NP 25,283 23,739 6,602 8,692 8,165 6,617 5,993 27.10%
-
NP to SH 25,241 23,719 6,602 8,692 8,165 6,617 5,993 27.06%
-
Tax Rate 30.28% 28.53% 36.12% 37.36% 45.25% 30.79% 40.52% -
Total Cost 262,976 233,086 210,314 186,156 169,304 160,151 134,896 11.76%
-
Net Worth 63,623 103,661 86,539 80,137 77,231 67,958 64,288 -0.17%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,606 9,336 5,123 3,999 2,000 - - -
Div Payout % 49.94% 39.36% 77.61% 46.01% 24.49% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 63,623 103,661 86,539 80,137 77,231 67,958 64,288 -0.17%
NOSH 63,623 62,446 61,813 40,068 40,016 29,166 30,041 13.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.77% 9.24% 3.04% 4.46% 4.60% 3.97% 4.25% -
ROE 39.67% 22.88% 7.63% 10.85% 10.57% 9.74% 9.32% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 453.07 411.27 350.92 486.28 443.49 571.78 468.98 -0.57%
EPS 39.67 37.98 10.68 21.69 20.40 22.69 19.95 12.13%
DPS 20.00 15.00 8.29 10.00 5.00 0.00 0.00 -
NAPS 1.00 1.66 1.40 2.00 1.93 2.33 2.14 -11.90%
Adjusted Per Share Value based on latest NOSH - 40,068
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 29.19 26.00 21.96 19.73 17.97 16.89 14.27 12.66%
EPS 2.56 2.40 0.67 0.88 0.83 0.67 0.61 26.99%
DPS 1.28 0.95 0.52 0.40 0.20 0.00 0.00 -
NAPS 0.0644 0.105 0.0876 0.0811 0.0782 0.0688 0.0651 -0.17%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 - - - - - - -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 495.90 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 250.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 29/11/04 27/11/03 28/11/02 01/12/01 29/11/00 -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 495.90 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 250.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 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