[PADINI] QoQ Quarter Result on 31-Dec-2018 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 196.16%
YoY- 6.47%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 338,040 516,470 474,188 462,577 329,787 477,911 425,269 -14.17%
PBT 26,875 73,382 47,086 72,202 26,624 80,724 50,041 -33.90%
Tax -7,267 -18,946 -12,480 -19,028 -8,662 -23,436 -10,262 -20.53%
NP 19,608 54,436 34,606 53,174 17,962 57,288 39,779 -37.57%
-
NP to SH 19,608 54,436 34,654 53,203 17,964 57,288 39,779 -37.57%
-
Tax Rate 27.04% 25.82% 26.50% 26.35% 32.53% 29.03% 20.51% -
Total Cost 318,432 462,034 439,582 409,403 311,825 420,623 385,490 -11.95%
-
Net Worth 743,437 743,437 710,542 690,804 657,909 651,330 618,434 13.04%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 16,447 16,447 26,316 16,447 16,447 16,447 26,316 -26.88%
Div Payout % 83.88% 30.21% 75.94% 30.92% 91.56% 28.71% 66.16% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 743,437 743,437 710,542 690,804 657,909 651,330 618,434 13.04%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.80% 10.54% 7.30% 11.50% 5.45% 11.99% 9.35% -
ROE 2.64% 7.32% 4.88% 7.70% 2.73% 8.80% 6.43% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.38 78.50 72.07 70.31 50.13 72.64 64.64 -14.17%
EPS 2.98 8.27 5.27 8.09 2.73 8.71 6.05 -37.60%
DPS 2.50 2.50 4.00 2.50 2.50 2.50 4.00 -26.87%
NAPS 1.13 1.13 1.08 1.05 1.00 0.99 0.94 13.04%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.23 52.30 48.01 46.84 33.39 48.39 43.06 -14.17%
EPS 1.99 5.51 3.51 5.39 1.82 5.80 4.03 -37.49%
DPS 1.67 1.67 2.66 1.67 1.67 1.67 2.66 -26.65%
NAPS 0.7528 0.7528 0.7195 0.6995 0.6662 0.6595 0.6262 13.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.82 3.62 3.59 3.51 5.88 5.97 4.47 -
P/RPS 7.43 4.61 4.98 4.99 11.73 8.22 6.92 4.85%
P/EPS 128.17 43.75 68.16 43.40 215.35 68.56 73.93 44.26%
EY 0.78 2.29 1.47 2.30 0.46 1.46 1.35 -30.60%
DY 0.65 0.69 1.11 0.71 0.43 0.42 0.89 -18.88%
P/NAPS 3.38 3.20 3.32 3.34 5.88 6.03 4.76 -20.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 28/05/19 27/02/19 29/11/18 27/08/18 23/05/18 -
Price 3.48 3.38 3.99 3.51 5.52 6.04 5.35 -
P/RPS 6.77 4.31 5.54 4.99 11.01 8.31 8.28 -12.55%
P/EPS 116.76 40.85 75.75 43.40 202.16 69.36 88.48 20.28%
EY 0.86 2.45 1.32 2.30 0.49 1.44 1.13 -16.62%
DY 0.72 0.74 1.00 0.71 0.45 0.41 0.75 -2.68%
P/NAPS 3.08 2.99 3.69 3.34 5.52 6.10 5.69 -33.55%

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