[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 48.69%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 833,163 338,040 1,783,022 1,266,552 792,364 329,787 1,678,790 -37.23%
PBT 102,046 26,875 219,293 145,911 98,826 26,624 239,650 -43.31%
Tax -26,648 -7,267 -59,117 -40,171 -27,690 -8,662 -61,392 -42.58%
NP 75,398 19,608 160,176 105,740 71,136 17,962 178,258 -43.56%
-
NP to SH 75,398 19,608 160,176 105,819 71,167 17,964 178,258 -43.56%
-
Tax Rate 26.11% 27.04% 26.96% 27.53% 28.02% 32.53% 25.62% -
Total Cost 757,765 318,432 1,622,846 1,160,812 721,228 311,825 1,500,532 -36.50%
-
Net Worth 782,912 743,437 743,437 710,542 690,804 657,909 651,330 13.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 32,895 16,447 75,659 59,211 32,895 16,447 75,659 -42.52%
Div Payout % 43.63% 83.88% 47.24% 55.96% 46.22% 91.56% 42.44% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 782,912 743,437 743,437 710,542 690,804 657,909 651,330 13.01%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.05% 5.80% 8.98% 8.35% 8.98% 5.45% 10.62% -
ROE 9.63% 2.64% 21.55% 14.89% 10.30% 2.73% 27.37% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.64 51.38 271.01 192.51 120.44 50.13 255.17 -37.23%
EPS 11.46 2.98 24.35 16.08 10.82 2.73 27.09 -43.55%
DPS 5.00 2.50 11.50 9.00 5.00 2.50 11.50 -42.52%
NAPS 1.19 1.13 1.13 1.08 1.05 1.00 0.99 13.01%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.64 51.38 271.01 192.51 120.44 50.13 255.17 -37.23%
EPS 11.46 2.98 24.35 16.08 10.82 2.73 27.09 -43.55%
DPS 5.00 2.50 11.50 9.00 5.00 2.50 11.50 -42.52%
NAPS 1.19 1.13 1.13 1.08 1.05 1.00 0.99 13.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.24 3.82 3.62 3.59 3.51 5.88 5.97 -
P/RPS 2.56 7.43 1.34 1.86 2.91 11.73 2.34 6.15%
P/EPS 28.27 128.17 14.87 22.32 32.45 215.35 22.03 18.03%
EY 3.54 0.78 6.73 4.48 3.08 0.46 4.54 -15.24%
DY 1.54 0.65 3.18 2.51 1.42 0.43 1.93 -13.93%
P/NAPS 2.72 3.38 3.20 3.32 3.34 5.88 6.03 -41.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 29/11/18 27/08/18 -
Price 3.24 3.48 3.38 3.99 3.51 5.52 6.04 -
P/RPS 2.56 6.77 1.25 2.07 2.91 11.01 2.37 5.26%
P/EPS 28.27 116.76 13.88 24.81 32.45 202.16 22.29 17.11%
EY 3.54 0.86 7.20 4.03 3.08 0.49 4.49 -14.61%
DY 1.54 0.72 3.40 2.26 1.42 0.45 1.90 -13.03%
P/NAPS 2.72 3.08 2.99 3.69 3.34 5.52 6.10 -41.54%

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