[PADINI] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 34.65%
YoY- 44.51%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,463,674 888,301 388,196 1,822,129 1,345,799 888,565 379,090 145.91%
PBT 160,553 105,872 34,931 295,891 219,449 161,388 64,145 84.24%
Tax -40,264 -26,105 -8,266 -73,200 -54,063 -39,382 -15,283 90.64%
NP 120,289 79,767 26,665 222,691 165,386 122,006 48,862 82.22%
-
NP to SH 120,289 79,767 26,665 222,691 165,386 122,006 48,862 82.22%
-
Tax Rate 25.08% 24.66% 23.66% 24.74% 24.64% 24.40% 23.83% -
Total Cost 1,343,385 808,534 361,531 1,599,438 1,180,413 766,559 330,228 154.61%
-
Net Worth 1,111,867 1,085,550 1,052,655 1,039,497 1,006,601 980,285 927,652 12.82%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 49,343 32,895 16,447 75,659 49,343 32,895 16,447 107.87%
Div Payout % 41.02% 41.24% 61.68% 33.98% 29.84% 26.96% 33.66% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,111,867 1,085,550 1,052,655 1,039,497 1,006,601 980,285 927,652 12.82%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 8.22% 8.98% 6.87% 12.22% 12.29% 13.73% 12.89% -
ROE 10.82% 7.35% 2.53% 21.42% 16.43% 12.45% 5.27% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 222.47 135.02 59.00 276.96 204.56 135.06 57.62 145.90%
EPS 18.28 12.12 4.05 33.85 25.14 18.54 7.43 82.14%
DPS 7.50 5.00 2.50 11.50 7.50 5.00 2.50 107.86%
NAPS 1.69 1.65 1.60 1.58 1.53 1.49 1.41 12.82%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 148.21 89.95 39.31 184.50 136.27 89.97 38.38 145.93%
EPS 12.18 8.08 2.70 22.55 16.75 12.35 4.95 82.16%
DPS 5.00 3.33 1.67 7.66 5.00 3.33 1.67 107.59%
NAPS 1.1258 1.0992 1.0659 1.0525 1.0192 0.9926 0.9393 12.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.43 3.51 3.95 3.88 3.99 3.35 3.15 -
P/RPS 1.54 2.60 6.69 1.40 1.95 2.48 5.47 -57.01%
P/EPS 18.76 28.95 97.46 11.46 15.87 18.06 42.41 -41.91%
EY 5.33 3.45 1.03 8.72 6.30 5.54 2.36 72.05%
DY 2.19 1.42 0.63 2.96 1.88 1.49 0.79 97.21%
P/NAPS 2.03 2.13 2.47 2.46 2.61 2.25 2.23 -6.06%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 30/11/23 25/08/23 29/05/23 24/02/23 29/11/22 -
Price 3.87 3.48 3.75 3.95 3.75 3.70 3.34 -
P/RPS 1.74 2.58 6.36 1.43 1.83 2.74 5.80 -55.15%
P/EPS 21.17 28.70 92.52 11.67 14.92 19.95 44.97 -39.45%
EY 4.72 3.48 1.08 8.57 6.70 5.01 2.22 65.26%
DY 1.94 1.44 0.67 2.91 2.00 1.35 0.75 88.32%
P/NAPS 2.29 2.11 2.34 2.50 2.45 2.48 2.37 -2.26%

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