[PADINI] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 16.08%
YoY- 75.99%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,777,130 1,516,360 1,319,097 1,117,196 1,017,114 325,536 1,029,387 43.76%
PBT 322,776 256,580 205,110 137,196 122,028 -83,268 74,146 165.89%
Tax -78,764 -61,132 -51,007 -35,004 -33,970 15,812 -20,096 147.96%
NP 244,012 195,448 154,103 102,192 88,058 -67,456 54,050 172.40%
-
NP to SH 244,012 195,448 154,103 102,218 88,058 -67,456 54,050 172.40%
-
Tax Rate 24.40% 23.83% 24.87% 25.51% 27.84% - 27.10% -
Total Cost 1,533,118 1,320,912 1,164,994 1,015,004 929,056 392,992 975,337 35.07%
-
Net Worth 980,285 927,652 888,177 848,703 828,965 782,912 802,649 14.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 65,790 65,790 65,790 43,860 32,895 - 16,447 151.35%
Div Payout % 26.96% 33.66% 42.69% 42.91% 37.36% - 30.43% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 980,285 927,652 888,177 848,703 828,965 782,912 802,649 14.21%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.73% 12.89% 11.68% 9.15% 8.66% -20.72% 5.25% -
ROE 24.89% 21.07% 17.35% 12.04% 10.62% -8.62% 6.73% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 270.12 230.48 200.50 169.81 154.60 49.48 156.46 43.77%
EPS 37.08 29.72 23.42 15.53 13.38 -10.24 8.22 172.26%
DPS 10.00 10.00 10.00 6.67 5.00 0.00 2.50 151.34%
NAPS 1.49 1.41 1.35 1.29 1.26 1.19 1.22 14.21%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 179.94 153.54 133.57 113.12 102.99 32.96 104.23 43.76%
EPS 24.71 19.79 15.60 10.35 8.92 -6.83 5.47 172.51%
DPS 6.66 6.66 6.66 4.44 3.33 0.00 1.67 150.84%
NAPS 0.9926 0.9393 0.8993 0.8594 0.8394 0.7927 0.8127 14.21%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.35 3.15 3.20 3.45 2.80 3.12 2.78 -
P/RPS 1.24 1.37 1.60 2.03 1.81 6.31 1.78 -21.36%
P/EPS 9.03 10.60 13.66 22.21 20.92 -30.43 33.84 -58.45%
EY 11.07 9.43 7.32 4.50 4.78 -3.29 2.96 140.35%
DY 2.99 3.17 3.13 1.93 1.79 0.00 0.90 122.16%
P/NAPS 2.25 2.23 2.37 2.67 2.22 2.62 2.28 -0.87%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 27/05/22 23/02/22 26/11/21 27/08/21 -
Price 3.70 3.34 3.26 3.20 3.12 2.80 3.07 -
P/RPS 1.37 1.45 1.63 1.88 2.02 5.66 1.96 -21.18%
P/EPS 9.98 11.24 13.92 20.60 23.31 -27.31 37.37 -58.42%
EY 10.02 8.89 7.19 4.86 4.29 -3.66 2.68 140.31%
DY 2.70 2.99 3.07 2.08 1.60 0.00 0.81 122.65%
P/NAPS 2.48 2.37 2.41 2.48 2.48 2.35 2.52 -1.05%

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