[PADINI] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -7.43%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,017,114 325,536 1,029,387 1,092,736 1,113,356 1,242,880 1,354,679 -17.34%
PBT 122,028 -83,268 74,146 81,201 88,194 112,772 107,318 8.91%
Tax -33,970 15,812 -20,096 -23,118 -25,450 -29,896 -32,147 3.73%
NP 88,058 -67,456 54,050 58,082 62,744 82,876 75,171 11.09%
-
NP to SH 88,058 -67,456 54,050 58,082 62,744 82,876 75,171 11.09%
-
Tax Rate 27.84% - 27.10% 28.47% 28.86% 26.51% 29.95% -
Total Cost 929,056 392,992 975,337 1,034,653 1,050,612 1,160,004 1,279,508 -19.16%
-
Net Worth 828,965 782,912 802,649 809,228 796,070 782,912 763,174 5.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 32,895 - 16,447 - - - 49,343 -23.62%
Div Payout % 37.36% - 30.43% - - - 65.64% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 828,965 782,912 802,649 809,228 796,070 782,912 763,174 5.65%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.66% -20.72% 5.25% 5.32% 5.64% 6.67% 5.55% -
ROE 10.62% -8.62% 6.73% 7.18% 7.88% 10.59% 9.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 154.60 49.48 156.46 166.09 169.23 188.91 205.91 -17.34%
EPS 13.38 -10.24 8.22 8.83 9.54 12.60 11.43 11.04%
DPS 5.00 0.00 2.50 0.00 0.00 0.00 7.50 -23.62%
NAPS 1.26 1.19 1.22 1.23 1.21 1.19 1.16 5.65%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 154.60 49.48 156.46 166.09 169.23 188.91 205.91 -17.34%
EPS 13.38 -10.24 8.22 8.83 9.54 12.60 11.43 11.04%
DPS 5.00 0.00 2.50 0.00 0.00 0.00 7.50 -23.62%
NAPS 1.26 1.19 1.22 1.23 1.21 1.19 1.16 5.65%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.80 3.12 2.78 3.00 2.88 2.33 2.49 -
P/RPS 1.81 6.31 1.78 1.81 1.70 1.23 1.21 30.70%
P/EPS 20.92 -30.43 33.84 33.98 30.20 18.50 21.79 -2.67%
EY 4.78 -3.29 2.96 2.94 3.31 5.41 4.59 2.73%
DY 1.79 0.00 0.90 0.00 0.00 0.00 3.01 -29.21%
P/NAPS 2.22 2.62 2.28 2.44 2.38 1.96 2.15 2.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 27/08/21 25/05/21 26/02/21 27/11/20 26/08/20 -
Price 3.12 2.80 3.07 2.91 2.94 2.68 2.15 -
P/RPS 2.02 5.66 1.96 1.75 1.74 1.42 1.04 55.48%
P/EPS 23.31 -27.31 37.37 32.96 30.83 21.28 18.82 15.28%
EY 4.29 -3.66 2.68 3.03 3.24 4.70 5.31 -13.22%
DY 1.60 0.00 0.81 0.00 0.00 0.00 3.49 -40.45%
P/NAPS 2.48 2.35 2.52 2.37 2.43 2.25 1.85 21.51%

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