[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 49.0%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 792,364 329,787 1,678,790 1,200,878 775,609 315,175 1,570,902 -36.55%
PBT 98,826 26,624 239,650 158,924 108,883 41,909 213,213 -40.02%
Tax -27,690 -8,662 -61,392 -37,956 -27,694 -10,689 -55,825 -37.25%
NP 71,136 17,962 178,258 120,968 81,189 31,220 157,388 -41.01%
-
NP to SH 71,167 17,964 178,258 120,968 81,189 31,220 157,388 -41.00%
-
Tax Rate 28.02% 32.53% 25.62% 23.88% 25.43% 25.51% 26.18% -
Total Cost 721,228 311,825 1,500,532 1,079,910 694,420 283,955 1,413,514 -36.06%
-
Net Worth 690,804 657,909 651,330 618,434 598,697 565,802 552,643 15.99%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 32,895 16,447 75,659 59,211 32,895 16,447 75,659 -42.52%
Div Payout % 46.22% 91.56% 42.44% 48.95% 40.52% 52.68% 48.07% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 690,804 657,909 651,330 618,434 598,697 565,802 552,643 15.99%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.98% 5.45% 10.62% 10.07% 10.47% 9.91% 10.02% -
ROE 10.30% 2.73% 27.37% 19.56% 13.56% 5.52% 28.48% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 120.44 50.13 255.17 182.53 117.89 47.91 238.77 -36.55%
EPS 10.82 2.73 27.09 18.39 12.34 4.75 23.92 -40.98%
DPS 5.00 2.50 11.50 9.00 5.00 2.50 11.50 -42.52%
NAPS 1.05 1.00 0.99 0.94 0.91 0.86 0.84 15.99%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 80.23 33.39 169.99 121.60 78.53 31.91 159.06 -36.55%
EPS 7.21 1.82 18.05 12.25 8.22 3.16 15.94 -40.99%
DPS 3.33 1.67 7.66 6.00 3.33 1.67 7.66 -42.52%
NAPS 0.6995 0.6662 0.6595 0.6262 0.6062 0.5729 0.5596 15.99%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.51 5.88 5.97 4.47 5.28 4.55 3.52 -
P/RPS 2.91 11.73 2.34 2.45 4.48 9.50 1.47 57.46%
P/EPS 32.45 215.35 22.03 24.31 42.79 95.88 14.71 69.21%
EY 3.08 0.46 4.54 4.11 2.34 1.04 6.80 -40.93%
DY 1.42 0.43 1.93 2.01 0.95 0.55 3.27 -42.56%
P/NAPS 3.34 5.88 6.03 4.76 5.80 5.29 4.19 -13.99%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 29/11/17 25/08/17 -
Price 3.51 5.52 6.04 5.35 5.35 5.09 4.23 -
P/RPS 2.91 11.01 2.37 2.93 4.54 10.63 1.77 39.17%
P/EPS 32.45 202.16 22.29 29.10 43.35 107.26 17.68 49.74%
EY 3.08 0.49 4.49 3.44 2.31 0.93 5.66 -33.27%
DY 1.42 0.45 1.90 1.68 0.93 0.49 2.72 -35.08%
P/NAPS 3.34 5.52 6.10 5.69 5.88 5.92 5.04 -23.93%

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