[PADINI] QoQ Quarter Result on 30-Jun-2022 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 137.5%
YoY- 638.55%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 457,234 509,475 379,090 481,200 329,340 427,173 81,384 216.36%
PBT 58,061 97,243 64,145 102,213 41,883 81,831 -20,817 -
Tax -14,681 -24,099 -15,283 -24,754 -9,268 -20,938 3,953 -
NP 43,380 73,144 48,862 77,459 32,615 60,893 -16,864 -
-
NP to SH 43,380 73,144 48,862 77,459 32,615 60,893 -16,864 -
-
Tax Rate 25.29% 24.78% 23.83% 24.22% 22.13% 25.59% - -
Total Cost 413,854 436,331 330,228 403,741 296,725 366,280 98,248 161.05%
-
Net Worth 1,006,601 980,285 927,652 888,177 848,703 828,965 782,912 18.25%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 16,447 16,447 16,447 32,895 16,447 16,447 - -
Div Payout % 37.92% 22.49% 33.66% 42.47% 50.43% 27.01% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,006,601 980,285 927,652 888,177 848,703 828,965 782,912 18.25%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.49% 14.36% 12.89% 16.10% 9.90% 14.25% -20.72% -
ROE 4.31% 7.46% 5.27% 8.72% 3.84% 7.35% -2.15% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 69.50 77.44 57.62 73.14 50.06 64.93 12.37 216.37%
EPS 6.59 11.12 7.43 11.77 4.96 9.26 -2.56 -
DPS 2.50 2.50 2.50 5.00 2.50 2.50 0.00 -
NAPS 1.53 1.49 1.41 1.35 1.29 1.26 1.19 18.25%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 46.30 51.59 38.38 48.72 33.35 43.25 8.24 216.39%
EPS 4.39 7.41 4.95 7.84 3.30 6.17 -1.71 -
DPS 1.67 1.67 1.67 3.33 1.67 1.67 0.00 -
NAPS 1.0192 0.9926 0.9393 0.8993 0.8594 0.8394 0.7927 18.25%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.99 3.35 3.15 3.20 3.45 2.80 3.12 -
P/RPS 5.74 4.33 5.47 4.38 6.89 4.31 25.22 -62.75%
P/EPS 60.51 30.13 42.41 27.18 69.59 30.25 -121.72 -
EY 1.65 3.32 2.36 3.68 1.44 3.31 -0.82 -
DY 0.63 0.75 0.79 1.56 0.72 0.89 0.00 -
P/NAPS 2.61 2.25 2.23 2.37 2.67 2.22 2.62 -0.25%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 24/02/23 29/11/22 26/08/22 27/05/22 23/02/22 26/11/21 -
Price 3.75 3.70 3.34 3.26 3.20 3.12 2.80 -
P/RPS 5.40 4.78 5.80 4.46 6.39 4.81 22.64 -61.57%
P/EPS 56.87 33.28 44.97 27.69 64.55 33.71 -109.24 -
EY 1.76 3.00 2.22 3.61 1.55 2.97 -0.92 -
DY 0.67 0.68 0.75 1.53 0.78 0.80 0.00 -
P/NAPS 2.45 2.48 2.37 2.41 2.48 2.48 2.35 2.81%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment