[PADINI] QoQ Quarter Result on 30-Jun-2023 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 32.1%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 575,373 500,105 388,196 476,330 457,234 509,475 379,090 32.03%
PBT 54,681 70,941 34,931 76,442 58,061 97,243 64,145 -10.08%
Tax -14,159 -17,839 -8,266 -19,137 -14,681 -24,099 -15,283 -4.96%
NP 40,522 53,102 26,665 57,305 43,380 73,144 48,862 -11.71%
-
NP to SH 40,522 53,102 26,665 57,305 43,380 73,144 48,862 -11.71%
-
Tax Rate 25.89% 25.15% 23.66% 25.03% 25.29% 24.78% 23.83% -
Total Cost 534,851 447,003 361,531 419,025 413,854 436,331 330,228 37.87%
-
Net Worth 1,111,867 1,085,550 1,052,655 1,039,497 1,006,601 980,285 927,652 12.82%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 16,447 16,447 16,447 26,316 16,447 16,447 16,447 0.00%
Div Payout % 40.59% 30.97% 61.68% 45.92% 37.92% 22.49% 33.66% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,111,867 1,085,550 1,052,655 1,039,497 1,006,601 980,285 927,652 12.82%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.04% 10.62% 6.87% 12.03% 9.49% 14.36% 12.89% -
ROE 3.64% 4.89% 2.53% 5.51% 4.31% 7.46% 5.27% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 87.45 76.01 59.00 72.40 69.50 77.44 57.62 32.03%
EPS 6.16 8.07 4.05 8.71 6.59 11.12 7.43 -11.73%
DPS 2.50 2.50 2.50 4.00 2.50 2.50 2.50 0.00%
NAPS 1.69 1.65 1.60 1.58 1.53 1.49 1.41 12.82%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 58.26 50.64 39.31 48.23 46.30 51.59 38.38 32.04%
EPS 4.10 5.38 2.70 5.80 4.39 7.41 4.95 -11.79%
DPS 1.67 1.67 1.67 2.66 1.67 1.67 1.67 0.00%
NAPS 1.1258 1.0992 1.0659 1.0525 1.0192 0.9926 0.9393 12.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.43 3.51 3.95 3.88 3.99 3.35 3.15 -
P/RPS 3.92 4.62 6.69 5.36 5.74 4.33 5.47 -19.90%
P/EPS 55.69 43.49 97.46 44.55 60.51 30.13 42.41 19.89%
EY 1.80 2.30 1.03 2.24 1.65 3.32 2.36 -16.50%
DY 0.73 0.71 0.63 1.03 0.63 0.75 0.79 -5.12%
P/NAPS 2.03 2.13 2.47 2.46 2.61 2.25 2.23 -6.06%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 30/11/23 25/08/23 29/05/23 24/02/23 29/11/22 -
Price 3.87 3.48 3.75 3.95 3.75 3.70 3.34 -
P/RPS 4.43 4.58 6.36 5.46 5.40 4.78 5.80 -16.42%
P/EPS 62.83 43.12 92.52 45.35 56.87 33.28 44.97 24.95%
EY 1.59 2.32 1.08 2.21 1.76 3.00 2.22 -19.93%
DY 0.65 0.72 0.67 1.01 0.67 0.68 0.75 -9.09%
P/NAPS 2.29 2.11 2.34 2.50 2.45 2.48 2.37 -2.26%

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