[PADINI] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 18.5%
YoY- 230.28%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 446,001 356,882 288,421 273,620 219,720 200,069 186,650 15.60%
PBT 67,870 58,142 35,151 39,427 12,925 13,695 14,719 28.98%
Tax -19,481 -15,804 -10,354 -11,284 -4,415 -4,968 -6,399 20.36%
NP 48,389 42,338 24,797 28,143 8,510 8,727 8,320 34.06%
-
NP to SH 48,377 42,294 24,758 28,107 8,510 8,727 8,320 34.06%
-
Tax Rate 28.70% 27.18% 29.46% 28.62% 34.16% 36.28% 43.47% -
Total Cost 397,612 314,544 263,624 245,477 211,210 191,342 178,330 14.28%
-
Net Worth 194,800 169,759 129,087 117,000 94,387 89,325 83,185 15.22%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 34,223 9,824 9,576 15,593 5,123 3,999 2,000 60.45%
Div Payout % 70.74% 23.23% 38.68% 55.48% 60.21% 45.83% 24.04% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 194,800 169,759 129,087 117,000 94,387 89,325 83,185 15.22%
NOSH 131,622 131,596 64,543 62,567 62,096 40,418 39,993 21.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.85% 11.86% 8.60% 10.29% 3.87% 4.36% 4.46% -
ROE 24.83% 24.91% 19.18% 24.02% 9.02% 9.77% 10.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 338.85 271.19 446.86 437.32 353.83 494.99 466.71 -5.19%
EPS 36.75 32.14 38.36 44.92 13.70 21.59 20.80 9.94%
DPS 26.00 7.47 14.84 25.00 8.25 10.00 5.00 31.59%
NAPS 1.48 1.29 2.00 1.87 1.52 2.21 2.08 -5.50%
Adjusted Per Share Value based on latest NOSH - 62,567
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 45.16 36.14 29.20 27.71 22.25 20.26 18.90 15.60%
EPS 4.90 4.28 2.51 2.85 0.86 0.88 0.84 34.13%
DPS 3.47 0.99 0.97 1.58 0.52 0.40 0.20 60.82%
NAPS 0.1972 0.1719 0.1307 0.1185 0.0956 0.0904 0.0842 15.22%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 - - - - -
Price 0.49 0.67 0.09 0.00 0.00 0.00 0.00 -
P/RPS 0.14 0.25 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.33 2.08 0.23 0.00 0.00 0.00 0.00 -
EY 75.01 47.97 426.20 0.00 0.00 0.00 0.00 -
DY 53.06 11.14 164.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 -
Price 0.50 0.70 0.11 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.26 0.02 0.00 0.00 0.00 0.00 -
P/EPS 1.36 2.18 0.29 0.00 0.00 0.00 0.00 -
EY 73.51 45.91 348.71 0.00 0.00 0.00 0.00 -
DY 52.00 10.66 134.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.54 0.06 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