[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -87.76%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,354,679 1,180,479 833,163 338,040 1,783,022 1,266,552 792,364 43.02%
PBT 107,318 126,164 102,046 26,875 219,293 145,911 98,826 5.65%
Tax -32,147 -34,153 -26,648 -7,267 -59,117 -40,171 -27,690 10.47%
NP 75,171 92,011 75,398 19,608 160,176 105,740 71,136 3.75%
-
NP to SH 75,171 92,011 75,398 19,608 160,176 105,819 71,167 3.71%
-
Tax Rate 29.95% 27.07% 26.11% 27.04% 26.96% 27.53% 28.02% -
Total Cost 1,279,508 1,088,468 757,765 318,432 1,622,846 1,160,812 721,228 46.59%
-
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 49,343 32,895 32,895 16,447 75,659 59,211 32,895 31.07%
Div Payout % 65.64% 35.75% 43.63% 83.88% 47.24% 55.96% 46.22% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.55% 7.79% 9.05% 5.80% 8.98% 8.35% 8.98% -
ROE 9.85% 11.75% 9.63% 2.64% 21.55% 14.89% 10.30% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 205.91 179.43 126.64 51.38 271.01 192.51 120.44 43.02%
EPS 11.43 13.99 11.46 2.98 24.35 16.08 10.82 3.72%
DPS 7.50 5.00 5.00 2.50 11.50 9.00 5.00 31.06%
NAPS 1.16 1.19 1.19 1.13 1.13 1.08 1.05 6.87%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 205.91 179.43 126.64 51.38 271.01 192.51 120.44 43.02%
EPS 11.43 13.99 11.46 2.98 24.35 16.08 10.82 3.72%
DPS 7.50 5.00 5.00 2.50 11.50 9.00 5.00 31.06%
NAPS 1.16 1.19 1.19 1.13 1.13 1.08 1.05 6.87%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.49 2.02 3.24 3.82 3.62 3.59 3.51 -
P/RPS 1.21 1.13 2.56 7.43 1.34 1.86 2.91 -44.32%
P/EPS 21.79 14.44 28.27 128.17 14.87 22.32 32.45 -23.33%
EY 4.59 6.92 3.54 0.78 6.73 4.48 3.08 30.50%
DY 3.01 2.48 1.54 0.65 3.18 2.51 1.42 65.08%
P/NAPS 2.15 1.70 2.72 3.38 3.20 3.32 3.34 -25.46%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 -
Price 2.15 2.74 3.24 3.48 3.38 3.99 3.51 -
P/RPS 1.04 1.53 2.56 6.77 1.25 2.07 2.91 -49.67%
P/EPS 18.82 19.59 28.27 116.76 13.88 24.81 32.45 -30.47%
EY 5.31 5.10 3.54 0.86 7.20 4.03 3.08 43.82%
DY 3.49 1.82 1.54 0.72 3.40 2.26 1.42 82.22%
P/NAPS 1.85 2.30 2.72 3.08 2.99 3.69 3.34 -32.57%

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