[PADINI] QoQ Quarter Result on 30-Jun-2018 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 44.02%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 474,188 462,577 329,787 477,911 425,269 460,434 315,175 31.33%
PBT 47,086 72,202 26,624 80,724 50,041 66,974 41,909 8.08%
Tax -12,480 -19,028 -8,662 -23,436 -10,262 -17,005 -10,689 10.89%
NP 34,606 53,174 17,962 57,288 39,779 49,969 31,220 7.11%
-
NP to SH 34,654 53,203 17,964 57,288 39,779 49,969 31,220 7.21%
-
Tax Rate 26.50% 26.35% 32.53% 29.03% 20.51% 25.39% 25.51% -
Total Cost 439,582 409,403 311,825 420,623 385,490 410,465 283,955 33.85%
-
Net Worth 710,542 690,804 657,909 651,330 618,434 598,697 565,802 16.41%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 26,316 16,447 16,447 16,447 26,316 16,447 16,447 36.84%
Div Payout % 75.94% 30.92% 91.56% 28.71% 66.16% 32.92% 52.68% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 710,542 690,804 657,909 651,330 618,434 598,697 565,802 16.41%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.30% 11.50% 5.45% 11.99% 9.35% 10.85% 9.91% -
ROE 4.88% 7.70% 2.73% 8.80% 6.43% 8.35% 5.52% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 72.07 70.31 50.13 72.64 64.64 69.98 47.91 31.31%
EPS 5.27 8.09 2.73 8.71 6.05 7.60 4.75 7.17%
DPS 4.00 2.50 2.50 2.50 4.00 2.50 2.50 36.83%
NAPS 1.08 1.05 1.00 0.99 0.94 0.91 0.86 16.41%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 48.01 46.84 33.39 48.39 43.06 46.62 31.91 31.33%
EPS 3.51 5.39 1.82 5.80 4.03 5.06 3.16 7.26%
DPS 2.66 1.67 1.67 1.67 2.66 1.67 1.67 36.42%
NAPS 0.7195 0.6995 0.6662 0.6595 0.6262 0.6062 0.5729 16.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.59 3.51 5.88 5.97 4.47 5.28 4.55 -
P/RPS 4.98 4.99 11.73 8.22 6.92 7.54 9.50 -35.01%
P/EPS 68.16 43.40 215.35 68.56 73.93 69.52 95.88 -20.36%
EY 1.47 2.30 0.46 1.46 1.35 1.44 1.04 25.97%
DY 1.11 0.71 0.43 0.42 0.89 0.47 0.55 59.76%
P/NAPS 3.32 3.34 5.88 6.03 4.76 5.80 5.29 -26.71%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 29/11/17 -
Price 3.99 3.51 5.52 6.04 5.35 5.35 5.09 -
P/RPS 5.54 4.99 11.01 8.31 8.28 7.64 10.63 -35.26%
P/EPS 75.75 43.40 202.16 69.36 88.48 70.44 107.26 -20.71%
EY 1.32 2.30 0.49 1.44 1.13 1.42 0.93 26.32%
DY 1.00 0.71 0.45 0.41 0.75 0.47 0.49 60.96%
P/NAPS 3.69 3.34 5.52 6.10 5.69 5.88 5.92 -27.05%

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