[PADINI] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 24.08%
YoY- -28.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 837,897 508,557 81,384 1,029,387 819,552 556,678 310,720 93.85%
PBT 102,897 61,014 -20,817 74,146 60,901 44,097 28,193 137.23%
Tax -26,253 -16,985 3,953 -20,096 -17,339 -12,725 -7,474 131.25%
NP 76,644 44,029 -16,864 54,050 43,562 31,372 20,719 139.37%
-
NP to SH 76,664 44,029 -16,864 54,050 43,562 31,372 20,719 139.42%
-
Tax Rate 25.51% 27.84% - 27.10% 28.47% 28.86% 26.51% -
Total Cost 761,253 464,528 98,248 975,337 775,990 525,306 290,001 90.40%
-
Net Worth 848,703 828,965 782,912 802,649 809,228 796,070 782,912 5.53%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 32,895 16,447 - 16,447 - - - -
Div Payout % 42.91% 37.36% - 30.43% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 848,703 828,965 782,912 802,649 809,228 796,070 782,912 5.53%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.15% 8.66% -20.72% 5.25% 5.32% 5.64% 6.67% -
ROE 9.03% 5.31% -2.15% 6.73% 5.38% 3.94% 2.65% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 127.36 77.30 12.37 156.46 124.57 84.61 47.23 93.85%
EPS 11.65 6.69 -2.56 8.22 6.62 4.77 3.15 139.34%
DPS 5.00 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.19 1.22 1.23 1.21 1.19 5.53%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 127.36 77.30 12.37 156.46 124.57 84.61 47.23 93.85%
EPS 11.65 6.69 -2.56 8.22 6.62 4.77 3.15 139.34%
DPS 5.00 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.19 1.22 1.23 1.21 1.19 5.53%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.45 2.80 3.12 2.78 3.00 2.88 2.33 -
P/RPS 2.71 3.62 25.22 1.78 2.41 3.40 4.93 -32.92%
P/EPS 29.61 41.84 -121.72 33.84 45.31 60.40 73.99 -45.72%
EY 3.38 2.39 -0.82 2.96 2.21 1.66 1.35 84.48%
DY 1.45 0.89 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 2.67 2.22 2.62 2.28 2.44 2.38 1.96 22.90%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 26/11/21 27/08/21 25/05/21 26/02/21 27/11/20 -
Price 3.20 3.12 2.80 3.07 2.91 2.94 2.68 -
P/RPS 2.51 4.04 22.64 1.96 2.34 3.47 5.67 -41.94%
P/EPS 27.46 46.62 -109.24 37.37 43.95 61.66 85.10 -52.98%
EY 3.64 2.14 -0.92 2.68 2.28 1.62 1.18 112.05%
DY 1.56 0.80 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 2.48 2.48 2.35 2.52 2.37 2.43 2.25 6.71%

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