[PADINI] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -29.76%
YoY- -43.03%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 300,699 282,360 230,338 203,472 187,500 171,794 160,190 11.06%
PBT 39,323 39,035 20,021 9,773 17,820 15,966 8,903 28.07%
Tax -10,890 -11,952 -5,839 -3,643 -7,060 -6,359 -2,660 26.46%
NP 28,433 27,083 14,182 6,130 10,760 9,607 6,243 28.73%
-
NP to SH 28,394 27,037 14,182 6,130 10,760 9,607 6,243 28.70%
-
Tax Rate 27.69% 30.62% 29.16% 37.28% 39.62% 39.83% 29.88% -
Total Cost 272,266 255,277 216,156 197,342 176,740 162,187 153,947 9.96%
-
Net Worth 130,718 119,726 99,625 90,178 86,019 77,600 68,468 11.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 12,844 12,480 6,196 4,038 2,000 2,000 - -
Div Payout % 45.24% 46.16% 43.69% 65.89% 18.59% 20.82% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 130,718 119,726 99,625 90,178 86,019 77,600 68,468 11.37%
NOSH 65,359 63,013 62,265 40,804 40,009 40,000 29,898 13.91%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.46% 9.59% 6.16% 3.01% 5.74% 5.59% 3.90% -
ROE 21.72% 22.58% 14.24% 6.80% 12.51% 12.38% 9.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 460.07 448.09 369.93 498.65 468.64 429.49 535.77 -2.50%
EPS 43.44 42.91 22.78 15.02 26.89 24.02 20.88 12.98%
DPS 19.65 20.00 10.00 9.90 5.00 5.00 0.00 -
NAPS 2.00 1.90 1.60 2.21 2.15 1.94 2.29 -2.23%
Adjusted Per Share Value based on latest NOSH - 40,804
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 30.45 28.59 23.32 20.60 18.99 17.40 16.22 11.06%
EPS 2.88 2.74 1.44 0.62 1.09 0.97 0.63 28.81%
DPS 1.30 1.26 0.63 0.41 0.20 0.20 0.00 -
NAPS 0.1324 0.1212 0.1009 0.0913 0.0871 0.0786 0.0693 11.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 - - - - - - -
Price 0.10 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 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 434.43 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 196.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 26/05/04 29/05/03 29/05/02 30/05/01 -
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 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 543.04 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 245.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 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