[PADINI] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -59.69%
YoY- -42.46%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,783,022 1,688,736 1,584,728 1,319,148 1,678,790 1,601,170 1,551,218 9.75%
PBT 219,293 194,548 197,652 106,496 239,650 211,898 217,766 0.46%
Tax -59,117 -53,561 -55,380 -34,648 -61,392 -50,608 -55,388 4.45%
NP 160,176 140,986 142,272 71,848 178,258 161,290 162,378 -0.90%
-
NP to SH 160,176 141,092 142,334 71,856 178,258 161,290 162,378 -0.90%
-
Tax Rate 26.96% 27.53% 28.02% 32.53% 25.62% 23.88% 25.43% -
Total Cost 1,622,846 1,547,749 1,442,456 1,247,300 1,500,532 1,439,880 1,388,840 10.97%
-
Net Worth 743,437 710,542 690,804 657,909 651,330 618,434 598,697 15.57%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 75,659 78,949 65,790 65,790 75,659 78,949 65,790 9.79%
Div Payout % 47.24% 55.96% 46.22% 91.56% 42.44% 48.95% 40.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 743,437 710,542 690,804 657,909 651,330 618,434 598,697 15.57%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.98% 8.35% 8.98% 5.45% 10.62% 10.07% 10.47% -
ROE 21.55% 19.86% 20.60% 10.92% 27.37% 26.08% 27.12% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 271.01 256.68 240.87 200.51 255.17 243.37 235.78 9.75%
EPS 24.35 21.44 21.64 10.92 27.09 24.52 24.68 -0.89%
DPS 11.50 12.00 10.00 10.00 11.50 12.00 10.00 9.79%
NAPS 1.13 1.08 1.05 1.00 0.99 0.94 0.91 15.57%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 180.54 170.99 160.46 133.57 169.99 162.13 157.07 9.75%
EPS 16.22 14.29 14.41 7.28 18.05 16.33 16.44 -0.89%
DPS 7.66 7.99 6.66 6.66 7.66 7.99 6.66 9.80%
NAPS 0.7528 0.7195 0.6995 0.6662 0.6595 0.6262 0.6062 15.57%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.62 3.59 3.51 5.88 5.97 4.47 5.28 -
P/RPS 1.34 1.40 1.46 2.93 2.34 1.84 2.24 -29.07%
P/EPS 14.87 16.74 16.22 53.84 22.03 18.23 21.39 -21.57%
EY 6.73 5.97 6.16 1.86 4.54 5.48 4.67 27.67%
DY 3.18 3.34 2.85 1.70 1.93 2.68 1.89 41.59%
P/NAPS 3.20 3.32 3.34 5.88 6.03 4.76 5.80 -32.80%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 -
Price 3.38 3.99 3.51 5.52 6.04 5.35 5.35 -
P/RPS 1.25 1.55 1.46 2.75 2.37 2.20 2.27 -32.89%
P/EPS 13.88 18.61 16.22 50.54 22.29 21.82 21.68 -25.77%
EY 7.20 5.37 6.16 1.98 4.49 4.58 4.61 34.72%
DY 3.40 3.01 2.85 1.81 1.90 2.24 1.87 49.13%
P/NAPS 2.99 3.69 3.34 5.52 6.10 5.69 5.88 -36.37%

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