[PADINI] QoQ Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -52.1%
YoY- -45.43%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,918,847 1,951,565 1,776,602 1,552,784 1,822,129 1,794,398 1,777,130 5.25%
PBT 196,738 214,070 211,744 139,724 295,891 292,598 322,776 -28.13%
Tax -50,143 -53,685 -52,210 -33,064 -73,200 -72,084 -78,764 -26.01%
NP 146,595 160,385 159,534 106,660 222,691 220,514 244,012 -28.82%
-
NP to SH 146,595 160,385 159,534 106,660 222,691 220,514 244,012 -28.82%
-
Tax Rate 25.49% 25.08% 24.66% 23.66% 24.74% 24.64% 24.40% -
Total Cost 1,772,252 1,791,180 1,617,068 1,446,124 1,599,438 1,573,884 1,533,118 10.15%
-
Net Worth 1,111,867 1,111,867 1,085,550 1,052,655 1,039,497 1,006,601 980,285 8.76%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 75,659 65,790 65,790 65,790 75,659 65,790 65,790 9.77%
Div Payout % 51.61% 41.02% 41.24% 61.68% 33.98% 29.84% 26.96% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,111,867 1,111,867 1,085,550 1,052,655 1,039,497 1,006,601 980,285 8.76%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 7.64% 8.22% 8.98% 6.87% 12.22% 12.29% 13.73% -
ROE 13.18% 14.42% 14.70% 10.13% 21.42% 21.91% 24.89% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 291.66 296.63 270.04 236.02 276.96 272.74 270.12 5.25%
EPS 22.28 24.37 24.24 16.20 33.85 33.52 37.08 -28.81%
DPS 11.50 10.00 10.00 10.00 11.50 10.00 10.00 9.77%
NAPS 1.69 1.69 1.65 1.60 1.58 1.53 1.49 8.76%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 291.66 296.63 270.04 236.02 276.96 272.74 270.12 5.25%
EPS 22.28 24.37 24.24 16.20 33.85 33.52 37.08 -28.81%
DPS 11.50 10.00 10.00 10.00 11.50 10.00 10.00 9.77%
NAPS 1.69 1.69 1.65 1.60 1.58 1.53 1.49 8.76%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.65 3.43 3.51 3.95 3.88 3.99 3.35 -
P/RPS 1.25 1.16 1.30 1.67 1.40 1.46 1.24 0.53%
P/EPS 16.38 14.07 14.48 24.36 11.46 11.90 9.03 48.79%
EY 6.10 7.11 6.91 4.10 8.72 8.40 11.07 -32.81%
DY 3.15 2.92 2.85 2.53 2.96 2.51 2.99 3.53%
P/NAPS 2.16 2.03 2.13 2.47 2.46 2.61 2.25 -2.68%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 30/05/24 27/02/24 30/11/23 25/08/23 29/05/23 24/02/23 -
Price 3.28 3.87 3.48 3.75 3.95 3.75 3.70 -
P/RPS 1.12 1.30 1.29 1.59 1.43 1.37 1.37 -12.57%
P/EPS 14.72 15.87 14.35 23.13 11.67 11.19 9.98 29.60%
EY 6.79 6.30 6.97 4.32 8.57 8.94 10.02 -22.86%
DY 3.51 2.58 2.87 2.67 2.91 2.67 2.70 19.13%
P/NAPS 1.94 2.29 2.11 2.34 2.50 2.45 2.48 -15.11%

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