[PADINI] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -0.67%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,584,728 1,319,148 1,678,790 1,601,170 1,551,218 1,260,700 1,570,902 0.58%
PBT 197,652 106,496 239,650 211,898 217,766 167,636 213,213 -4.91%
Tax -55,380 -34,648 -61,392 -50,608 -55,388 -42,756 -55,825 -0.53%
NP 142,272 71,848 178,258 161,290 162,378 124,880 157,388 -6.49%
-
NP to SH 142,334 71,856 178,258 161,290 162,378 124,880 157,388 -6.46%
-
Tax Rate 28.02% 32.53% 25.62% 23.88% 25.43% 25.51% 26.18% -
Total Cost 1,442,456 1,247,300 1,500,532 1,439,880 1,388,840 1,135,820 1,413,514 1.35%
-
Net Worth 690,804 657,909 651,330 618,434 598,697 565,801 552,643 15.99%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 65,790 65,790 75,659 78,949 65,790 65,790 75,659 -8.87%
Div Payout % 46.22% 91.56% 42.44% 48.95% 40.52% 52.68% 48.07% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 690,804 657,909 651,330 618,434 598,697 565,801 552,643 15.99%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.98% 5.45% 10.62% 10.07% 10.47% 9.91% 10.02% -
ROE 20.60% 10.92% 27.37% 26.08% 27.12% 22.07% 28.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 240.87 200.51 255.17 243.37 235.78 191.62 238.77 0.58%
EPS 21.64 10.92 27.09 24.52 24.68 19.00 23.92 -6.44%
DPS 10.00 10.00 11.50 12.00 10.00 10.00 11.50 -8.87%
NAPS 1.05 1.00 0.99 0.94 0.91 0.86 0.84 15.99%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 160.46 133.57 169.99 162.13 157.07 127.65 159.06 0.58%
EPS 14.41 7.28 18.05 16.33 16.44 12.64 15.94 -6.48%
DPS 6.66 6.66 7.66 7.99 6.66 6.66 7.66 -8.88%
NAPS 0.6995 0.6662 0.6595 0.6262 0.6062 0.5729 0.5596 15.99%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.51 5.88 5.97 4.47 5.28 4.55 3.52 -
P/RPS 1.46 2.93 2.34 1.84 2.24 2.37 1.47 -0.45%
P/EPS 16.22 53.84 22.03 18.23 21.39 23.97 14.71 6.71%
EY 6.16 1.86 4.54 5.48 4.67 4.17 6.80 -6.36%
DY 2.85 1.70 1.93 2.68 1.89 2.20 3.27 -8.73%
P/NAPS 3.34 5.88 6.03 4.76 5.80 5.29 4.19 -13.99%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 29/11/17 25/08/17 -
Price 3.51 5.52 6.04 5.35 5.35 5.09 4.23 -
P/RPS 1.46 2.75 2.37 2.20 2.27 2.66 1.77 -12.01%
P/EPS 16.22 50.54 22.29 21.82 21.68 26.82 17.68 -5.56%
EY 6.16 1.98 4.49 4.58 4.61 3.73 5.66 5.78%
DY 2.85 1.81 1.90 2.24 1.87 1.96 2.72 3.15%
P/NAPS 3.34 5.52 6.10 5.69 5.88 5.92 5.04 -23.93%

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