[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 284.53%
YoY- 5.95%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 310,720 1,354,679 1,180,479 833,163 338,040 1,783,022 1,266,552 -60.71%
PBT 28,193 107,318 126,164 102,046 26,875 219,293 145,911 -66.47%
Tax -7,474 -32,147 -34,153 -26,648 -7,267 -59,117 -40,171 -67.30%
NP 20,719 75,171 92,011 75,398 19,608 160,176 105,740 -66.16%
-
NP to SH 20,719 75,171 92,011 75,398 19,608 160,176 105,819 -66.18%
-
Tax Rate 26.51% 29.95% 27.07% 26.11% 27.04% 26.96% 27.53% -
Total Cost 290,001 1,279,508 1,088,468 757,765 318,432 1,622,846 1,160,812 -60.23%
-
Net Worth 782,912 763,174 782,912 782,912 743,437 743,437 710,542 6.66%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 49,343 32,895 32,895 16,447 75,659 59,211 -
Div Payout % - 65.64% 35.75% 43.63% 83.88% 47.24% 55.96% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 782,912 763,174 782,912 782,912 743,437 743,437 710,542 6.66%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.67% 5.55% 7.79% 9.05% 5.80% 8.98% 8.35% -
ROE 2.65% 9.85% 11.75% 9.63% 2.64% 21.55% 14.89% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.23 205.91 179.43 126.64 51.38 271.01 192.51 -60.70%
EPS 3.15 11.43 13.99 11.46 2.98 24.35 16.08 -66.16%
DPS 0.00 7.50 5.00 5.00 2.50 11.50 9.00 -
NAPS 1.19 1.16 1.19 1.19 1.13 1.13 1.08 6.66%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.23 205.91 179.43 126.64 51.38 271.01 192.51 -60.70%
EPS 3.15 11.43 13.99 11.46 2.98 24.35 16.08 -66.16%
DPS 0.00 7.50 5.00 5.00 2.50 11.50 9.00 -
NAPS 1.19 1.16 1.19 1.19 1.13 1.13 1.08 6.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.33 2.49 2.02 3.24 3.82 3.62 3.59 -
P/RPS 4.93 1.21 1.13 2.56 7.43 1.34 1.86 91.18%
P/EPS 73.99 21.79 14.44 28.27 128.17 14.87 22.32 121.83%
EY 1.35 4.59 6.92 3.54 0.78 6.73 4.48 -54.95%
DY 0.00 3.01 2.48 1.54 0.65 3.18 2.51 -
P/NAPS 1.96 2.15 1.70 2.72 3.38 3.20 3.32 -29.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 -
Price 2.68 2.15 2.74 3.24 3.48 3.38 3.99 -
P/RPS 5.67 1.04 1.53 2.56 6.77 1.25 2.07 95.40%
P/EPS 85.10 18.82 19.59 28.27 116.76 13.88 24.81 126.93%
EY 1.18 5.31 5.10 3.54 0.86 7.20 4.03 -55.80%
DY 0.00 3.49 1.82 1.54 0.72 3.40 2.26 -
P/NAPS 2.25 1.85 2.30 2.72 3.08 2.99 3.69 -28.02%

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