[PADINI] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 28.9%
YoY- -2.49%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 356,882 288,421 273,620 219,720 200,069 186,650 167,473 13.43%
PBT 58,142 35,151 39,427 12,925 13,695 14,719 13,519 27.50%
Tax -15,804 -10,354 -11,284 -4,415 -4,968 -6,399 -5,548 19.05%
NP 42,338 24,797 28,143 8,510 8,727 8,320 7,971 32.07%
-
NP to SH 42,294 24,758 28,107 8,510 8,727 8,320 7,971 32.05%
-
Tax Rate 27.18% 29.46% 28.62% 34.16% 36.28% 43.47% 41.04% -
Total Cost 314,544 263,624 245,477 211,210 191,342 178,330 159,502 11.97%
-
Net Worth 169,759 129,087 117,000 94,387 89,325 83,185 60,010 18.91%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,824 9,576 15,593 5,123 3,999 2,000 - -
Div Payout % 23.23% 38.68% 55.48% 60.21% 45.83% 24.04% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 169,759 129,087 117,000 94,387 89,325 83,185 60,010 18.91%
NOSH 131,596 64,543 62,567 62,096 40,418 39,993 30,005 27.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.86% 8.60% 10.29% 3.87% 4.36% 4.46% 4.76% -
ROE 24.91% 19.18% 24.02% 9.02% 9.77% 10.00% 13.28% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 271.19 446.86 437.32 353.83 494.99 466.71 558.14 -11.32%
EPS 32.14 38.36 44.92 13.70 21.59 20.80 26.57 3.22%
DPS 7.47 14.84 25.00 8.25 10.00 5.00 0.00 -
NAPS 1.29 2.00 1.87 1.52 2.21 2.08 2.00 -7.04%
Adjusted Per Share Value based on latest NOSH - 62,096
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 36.14 29.20 27.71 22.25 20.26 18.90 16.96 13.43%
EPS 4.28 2.51 2.85 0.86 0.88 0.84 0.81 31.95%
DPS 0.99 0.97 1.58 0.52 0.40 0.20 0.00 -
NAPS 0.1719 0.1307 0.1185 0.0956 0.0904 0.0842 0.0608 18.90%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 - - - - - -
Price 0.67 0.09 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.25 0.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.08 0.23 0.00 0.00 0.00 0.00 0.00 -
EY 47.97 426.20 0.00 0.00 0.00 0.00 0.00 -
DY 11.14 164.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.05 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 27/02/02 -
Price 0.70 0.11 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.26 0.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.18 0.29 0.00 0.00 0.00 0.00 0.00 -
EY 45.91 348.71 0.00 0.00 0.00 0.00 0.00 -
DY 10.66 134.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.06 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