[PADINI] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -48.58%
YoY- -80.91%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 81,384 209,835 262,874 245,958 310,720 174,200 347,316 -61.95%
PBT -20,817 13,245 16,804 15,904 28,193 -18,846 24,118 -
Tax 3,953 -2,757 -4,614 -5,251 -7,474 2,006 -7,505 -
NP -16,864 10,488 12,190 10,653 20,719 -16,840 16,613 -
-
NP to SH -16,864 10,488 12,190 10,653 20,719 -16,840 16,613 -
-
Tax Rate - 20.82% 27.46% 33.02% 26.51% - 31.12% -
Total Cost 98,248 199,347 250,684 235,305 290,001 191,040 330,703 -55.44%
-
Net Worth 782,912 802,649 809,228 796,070 782,912 763,174 782,912 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 16,447 - - - - - -
Div Payout % - 156.82% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 782,912 802,649 809,228 796,070 782,912 763,174 782,912 0.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -20.72% 5.00% 4.64% 4.33% 6.67% -9.67% 4.78% -
ROE -2.15% 1.31% 1.51% 1.34% 2.65% -2.21% 2.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.37 31.89 39.96 37.38 47.23 26.48 52.79 -61.95%
EPS -2.56 1.59 1.85 1.62 3.15 -2.56 2.53 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.22 1.23 1.21 1.19 1.16 1.19 0.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.24 21.25 26.62 24.90 31.46 17.64 35.17 -61.96%
EPS -1.71 1.06 1.23 1.08 2.10 -1.71 1.68 -
DPS 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7927 0.8127 0.8194 0.8061 0.7927 0.7728 0.7927 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.12 2.78 3.00 2.88 2.33 2.49 2.02 -
P/RPS 25.22 8.72 7.51 7.70 4.93 9.40 3.83 250.91%
P/EPS -121.72 174.39 161.91 177.86 73.99 -97.28 80.00 -
EY -0.82 0.57 0.62 0.56 1.35 -1.03 1.25 -
DY 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.28 2.44 2.38 1.96 2.15 1.70 33.38%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 25/05/21 26/02/21 27/11/20 26/08/20 27/05/20 -
Price 2.80 3.07 2.91 2.94 2.68 2.15 2.74 -
P/RPS 22.64 9.63 7.28 7.86 5.67 8.12 5.19 166.73%
P/EPS -109.24 192.58 157.06 181.57 85.10 -84.00 108.51 -
EY -0.92 0.52 0.64 0.55 1.18 -1.19 0.92 -
DY 0.00 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.52 2.37 2.43 2.25 1.85 2.30 1.44%

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