[PADINI] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 51.37%
YoY- -10.14%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,180,479 833,163 338,040 1,783,022 1,266,552 792,364 329,787 133.81%
PBT 126,164 102,046 26,875 219,293 145,911 98,826 26,624 181.85%
Tax -34,153 -26,648 -7,267 -59,117 -40,171 -27,690 -8,662 149.37%
NP 92,011 75,398 19,608 160,176 105,740 71,136 17,962 196.86%
-
NP to SH 92,011 75,398 19,608 160,176 105,819 71,167 17,964 196.84%
-
Tax Rate 27.07% 26.11% 27.04% 26.96% 27.53% 28.02% 32.53% -
Total Cost 1,088,468 757,765 318,432 1,622,846 1,160,812 721,228 311,825 129.93%
-
Net Worth 782,912 782,912 743,437 743,437 710,542 690,804 657,909 12.28%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 32,895 32,895 16,447 75,659 59,211 32,895 16,447 58.67%
Div Payout % 35.75% 43.63% 83.88% 47.24% 55.96% 46.22% 91.56% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 782,912 782,912 743,437 743,437 710,542 690,804 657,909 12.28%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.79% 9.05% 5.80% 8.98% 8.35% 8.98% 5.45% -
ROE 11.75% 9.63% 2.64% 21.55% 14.89% 10.30% 2.73% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 179.43 126.64 51.38 271.01 192.51 120.44 50.13 133.80%
EPS 13.99 11.46 2.98 24.35 16.08 10.82 2.73 196.94%
DPS 5.00 5.00 2.50 11.50 9.00 5.00 2.50 58.67%
NAPS 1.19 1.19 1.13 1.13 1.08 1.05 1.00 12.28%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 119.53 84.36 34.23 180.54 128.25 80.23 33.39 133.83%
EPS 9.32 7.63 1.99 16.22 10.71 7.21 1.82 196.80%
DPS 3.33 3.33 1.67 7.66 6.00 3.33 1.67 58.35%
NAPS 0.7927 0.7927 0.7528 0.7528 0.7195 0.6995 0.6662 12.27%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.02 3.24 3.82 3.62 3.59 3.51 5.88 -
P/RPS 1.13 2.56 7.43 1.34 1.86 2.91 11.73 -78.95%
P/EPS 14.44 28.27 128.17 14.87 22.32 32.45 215.35 -83.46%
EY 6.92 3.54 0.78 6.73 4.48 3.08 0.46 508.39%
DY 2.48 1.54 0.65 3.18 2.51 1.42 0.43 221.26%
P/NAPS 1.70 2.72 3.38 3.20 3.32 3.34 5.88 -56.24%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 29/11/18 -
Price 2.74 3.24 3.48 3.38 3.99 3.51 5.52 -
P/RPS 1.53 2.56 6.77 1.25 2.07 2.91 11.01 -73.13%
P/EPS 19.59 28.27 116.76 13.88 24.81 32.45 202.16 -78.87%
EY 5.10 3.54 0.86 7.20 4.03 3.08 0.49 376.02%
DY 1.82 1.54 0.72 3.40 2.26 1.42 0.45 153.63%
P/NAPS 2.30 2.72 3.08 2.99 3.69 3.34 5.52 -44.18%

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