[PADINI] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 13.53%
YoY- -10.14%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,573,972 1,666,326 1,352,160 1,783,022 1,688,736 1,584,728 1,319,148 12.48%
PBT 168,218 204,092 107,500 219,293 194,548 197,652 106,496 35.59%
Tax -45,537 -53,296 -29,068 -59,117 -53,561 -55,380 -34,648 19.96%
NP 122,681 150,796 78,432 160,176 140,986 142,272 71,848 42.81%
-
NP to SH 122,681 150,796 78,432 160,176 141,092 142,334 71,856 42.80%
-
Tax Rate 27.07% 26.11% 27.04% 26.96% 27.53% 28.02% 32.53% -
Total Cost 1,451,290 1,515,530 1,273,728 1,622,846 1,547,749 1,442,456 1,247,300 10.61%
-
Net Worth 782,912 782,912 743,437 743,437 710,542 690,804 657,909 12.28%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 43,860 65,790 65,790 75,659 78,949 65,790 65,790 -23.66%
Div Payout % 35.75% 43.63% 83.88% 47.24% 55.96% 46.22% 91.56% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 782,912 782,912 743,437 743,437 710,542 690,804 657,909 12.28%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.79% 9.05% 5.80% 8.98% 8.35% 8.98% 5.45% -
ROE 15.67% 19.26% 10.55% 21.55% 19.86% 20.60% 10.92% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 239.24 253.28 205.52 271.01 256.68 240.87 200.51 12.48%
EPS 18.65 22.92 11.92 24.35 21.44 21.64 10.92 42.83%
DPS 6.67 10.00 10.00 11.50 12.00 10.00 10.00 -23.64%
NAPS 1.19 1.19 1.13 1.13 1.08 1.05 1.00 12.28%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 159.37 168.72 136.91 180.54 170.99 160.46 133.57 12.48%
EPS 12.42 15.27 7.94 16.22 14.29 14.41 7.28 42.73%
DPS 4.44 6.66 6.66 7.66 7.99 6.66 6.66 -23.66%
NAPS 0.7927 0.7927 0.7528 0.7528 0.7195 0.6995 0.6662 12.27%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.02 3.24 3.82 3.62 3.59 3.51 5.88 -
P/RPS 0.84 1.28 1.86 1.34 1.40 1.46 2.93 -56.48%
P/EPS 10.83 14.14 32.04 14.87 16.74 16.22 53.84 -65.63%
EY 9.23 7.07 3.12 6.73 5.97 6.16 1.86 190.64%
DY 3.30 3.09 2.62 3.18 3.34 2.85 1.70 55.54%
P/NAPS 1.70 2.72 3.38 3.20 3.32 3.34 5.88 -56.24%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 29/11/18 -
Price 2.74 3.24 3.48 3.38 3.99 3.51 5.52 -
P/RPS 1.15 1.28 1.69 1.25 1.55 1.46 2.75 -44.04%
P/EPS 14.69 14.14 29.19 13.88 18.61 16.22 50.54 -56.08%
EY 6.81 7.07 3.43 7.20 5.37 6.16 1.98 127.68%
DY 2.43 3.09 2.87 3.40 3.01 2.85 1.81 21.67%
P/NAPS 2.30 2.72 3.08 2.99 3.69 3.34 5.52 -44.18%

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