[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 35.56%
YoY- 115.73%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 888,301 388,196 1,822,129 1,345,799 888,565 379,090 1,319,097 -23.11%
PBT 105,872 34,931 295,891 219,449 161,388 64,145 205,110 -35.57%
Tax -26,105 -8,266 -73,200 -54,063 -39,382 -15,283 -51,007 -35.93%
NP 79,767 26,665 222,691 165,386 122,006 48,862 154,103 -35.45%
-
NP to SH 79,767 26,665 222,691 165,386 122,006 48,862 154,103 -35.45%
-
Tax Rate 24.66% 23.66% 24.74% 24.64% 24.40% 23.83% 24.87% -
Total Cost 808,534 361,531 1,599,438 1,180,413 766,559 330,228 1,164,994 -21.55%
-
Net Worth 1,085,550 1,052,655 1,039,497 1,006,601 980,285 927,652 888,177 14.27%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 32,895 16,447 75,659 49,343 32,895 16,447 65,790 -36.92%
Div Payout % 41.24% 61.68% 33.98% 29.84% 26.96% 33.66% 42.69% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,085,550 1,052,655 1,039,497 1,006,601 980,285 927,652 888,177 14.27%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.98% 6.87% 12.22% 12.29% 13.73% 12.89% 11.68% -
ROE 7.35% 2.53% 21.42% 16.43% 12.45% 5.27% 17.35% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 135.02 59.00 276.96 204.56 135.06 57.62 200.50 -23.11%
EPS 12.12 4.05 33.85 25.14 18.54 7.43 23.42 -35.46%
DPS 5.00 2.50 11.50 7.50 5.00 2.50 10.00 -36.92%
NAPS 1.65 1.60 1.58 1.53 1.49 1.41 1.35 14.27%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 89.95 39.31 184.50 136.27 89.97 38.38 133.57 -23.11%
EPS 8.08 2.70 22.55 16.75 12.35 4.95 15.60 -35.42%
DPS 3.33 1.67 7.66 5.00 3.33 1.67 6.66 -36.92%
NAPS 1.0992 1.0659 1.0525 1.0192 0.9926 0.9393 0.8993 14.27%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.51 3.95 3.88 3.99 3.35 3.15 3.20 -
P/RPS 2.60 6.69 1.40 1.95 2.48 5.47 1.60 38.09%
P/EPS 28.95 97.46 11.46 15.87 18.06 42.41 13.66 64.76%
EY 3.45 1.03 8.72 6.30 5.54 2.36 7.32 -39.35%
DY 1.42 0.63 2.96 1.88 1.49 0.79 3.13 -40.87%
P/NAPS 2.13 2.47 2.46 2.61 2.25 2.23 2.37 -6.85%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 30/11/23 25/08/23 29/05/23 24/02/23 29/11/22 26/08/22 -
Price 3.48 3.75 3.95 3.75 3.70 3.34 3.26 -
P/RPS 2.58 6.36 1.43 1.83 2.74 5.80 1.63 35.70%
P/EPS 28.70 92.52 11.67 14.92 19.95 44.97 13.92 61.77%
EY 3.48 1.08 8.57 6.70 5.01 2.22 7.19 -38.27%
DY 1.44 0.67 2.91 2.00 1.35 0.75 3.07 -39.54%
P/NAPS 2.11 2.34 2.50 2.45 2.48 2.37 2.41 -8.45%

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