[PADINI] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 24.85%
YoY- 177.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,552,784 1,822,129 1,794,398 1,777,130 1,516,360 1,319,097 1,117,196 24.51%
PBT 139,724 295,891 292,598 322,776 256,580 205,110 137,196 1.22%
Tax -33,064 -73,200 -72,084 -78,764 -61,132 -51,007 -35,004 -3.72%
NP 106,660 222,691 220,514 244,012 195,448 154,103 102,192 2.89%
-
NP to SH 106,660 222,691 220,514 244,012 195,448 154,103 102,218 2.87%
-
Tax Rate 23.66% 24.74% 24.64% 24.40% 23.83% 24.87% 25.51% -
Total Cost 1,446,124 1,599,438 1,573,884 1,533,118 1,320,912 1,164,994 1,015,004 26.58%
-
Net Worth 1,052,655 1,039,497 1,006,601 980,285 927,652 888,177 848,703 15.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 65,790 75,659 65,790 65,790 65,790 65,790 43,860 31.00%
Div Payout % 61.68% 33.98% 29.84% 26.96% 33.66% 42.69% 42.91% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,052,655 1,039,497 1,006,601 980,285 927,652 888,177 848,703 15.42%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.87% 12.22% 12.29% 13.73% 12.89% 11.68% 9.15% -
ROE 10.13% 21.42% 21.91% 24.89% 21.07% 17.35% 12.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 236.02 276.96 272.74 270.12 230.48 200.50 169.81 24.51%
EPS 16.20 33.85 33.52 37.08 29.72 23.42 15.53 2.85%
DPS 10.00 11.50 10.00 10.00 10.00 10.00 6.67 30.96%
NAPS 1.60 1.58 1.53 1.49 1.41 1.35 1.29 15.42%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 236.02 276.96 272.74 270.12 230.48 200.50 169.81 24.51%
EPS 16.20 33.85 33.52 37.08 29.72 23.42 15.53 2.85%
DPS 10.00 11.50 10.00 10.00 10.00 10.00 6.67 30.96%
NAPS 1.60 1.58 1.53 1.49 1.41 1.35 1.29 15.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.95 3.88 3.99 3.35 3.15 3.20 3.45 -
P/RPS 1.67 1.40 1.46 1.24 1.37 1.60 2.03 -12.19%
P/EPS 24.36 11.46 11.90 9.03 10.60 13.66 22.21 6.34%
EY 4.10 8.72 8.40 11.07 9.43 7.32 4.50 -6.01%
DY 2.53 2.96 2.51 2.99 3.17 3.13 1.93 19.75%
P/NAPS 2.47 2.46 2.61 2.25 2.23 2.37 2.67 -5.05%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 24/02/23 29/11/22 26/08/22 27/05/22 -
Price 3.75 3.95 3.75 3.70 3.34 3.26 3.20 -
P/RPS 1.59 1.43 1.37 1.37 1.45 1.63 1.88 -10.55%
P/EPS 23.13 11.67 11.19 9.98 11.24 13.92 20.60 8.02%
EY 4.32 8.57 8.94 10.02 8.89 7.19 4.86 -7.54%
DY 2.67 2.91 2.67 2.70 2.99 3.07 2.08 18.09%
P/NAPS 2.34 2.50 2.45 2.48 2.37 2.41 2.48 -3.79%

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