[PADINI] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -224.8%
YoY- -181.39%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,319,097 1,117,196 1,017,114 325,536 1,029,387 1,092,736 1,113,356 12.00%
PBT 205,110 137,196 122,028 -83,268 74,146 81,201 88,194 75.80%
Tax -51,007 -35,004 -33,970 15,812 -20,096 -23,118 -25,450 59.16%
NP 154,103 102,192 88,058 -67,456 54,050 58,082 62,744 82.33%
-
NP to SH 154,103 102,218 88,058 -67,456 54,050 58,082 62,744 82.33%
-
Tax Rate 24.87% 25.51% 27.84% - 27.10% 28.47% 28.86% -
Total Cost 1,164,994 1,015,004 929,056 392,992 975,337 1,034,653 1,050,612 7.15%
-
Net Worth 888,177 848,703 828,965 782,912 802,649 809,228 796,070 7.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 65,790 43,860 32,895 - 16,447 - - -
Div Payout % 42.69% 42.91% 37.36% - 30.43% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 888,177 848,703 828,965 782,912 802,649 809,228 796,070 7.59%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.68% 9.15% 8.66% -20.72% 5.25% 5.32% 5.64% -
ROE 17.35% 12.04% 10.62% -8.62% 6.73% 7.18% 7.88% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 200.50 169.81 154.60 49.48 156.46 166.09 169.23 12.00%
EPS 23.42 15.53 13.38 -10.24 8.22 8.83 9.54 82.28%
DPS 10.00 6.67 5.00 0.00 2.50 0.00 0.00 -
NAPS 1.35 1.29 1.26 1.19 1.22 1.23 1.21 7.59%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 133.57 113.12 102.99 32.96 104.23 110.65 112.73 12.00%
EPS 15.60 10.35 8.92 -6.83 5.47 5.88 6.35 82.36%
DPS 6.66 4.44 3.33 0.00 1.67 0.00 0.00 -
NAPS 0.8993 0.8594 0.8394 0.7927 0.8127 0.8194 0.8061 7.58%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.20 3.45 2.80 3.12 2.78 3.00 2.88 -
P/RPS 1.60 2.03 1.81 6.31 1.78 1.81 1.70 -3.97%
P/EPS 13.66 22.21 20.92 -30.43 33.84 33.98 30.20 -41.16%
EY 7.32 4.50 4.78 -3.29 2.96 2.94 3.31 69.98%
DY 3.13 1.93 1.79 0.00 0.90 0.00 0.00 -
P/NAPS 2.37 2.67 2.22 2.62 2.28 2.44 2.38 -0.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 23/02/22 26/11/21 27/08/21 25/05/21 26/02/21 -
Price 3.26 3.20 3.12 2.80 3.07 2.91 2.94 -
P/RPS 1.63 1.88 2.02 5.66 1.96 1.75 1.74 -4.27%
P/EPS 13.92 20.60 23.31 -27.31 37.37 32.96 30.83 -41.23%
EY 7.19 4.86 4.29 -3.66 2.68 3.03 3.24 70.38%
DY 3.07 2.08 1.60 0.00 0.81 0.00 0.00 -
P/NAPS 2.41 2.48 2.48 2.35 2.52 2.37 2.43 -0.55%

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