[PADINI] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 49.7%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 388,196 476,330 457,234 509,475 379,090 481,200 329,340 11.57%
PBT 34,931 76,442 58,061 97,243 64,145 102,213 41,883 -11.38%
Tax -8,266 -19,137 -14,681 -24,099 -15,283 -24,754 -9,268 -7.33%
NP 26,665 57,305 43,380 73,144 48,862 77,459 32,615 -12.55%
-
NP to SH 26,665 57,305 43,380 73,144 48,862 77,459 32,615 -12.55%
-
Tax Rate 23.66% 25.03% 25.29% 24.78% 23.83% 24.22% 22.13% -
Total Cost 361,531 419,025 413,854 436,331 330,228 403,741 296,725 14.06%
-
Net Worth 1,052,655 1,039,497 1,006,601 980,285 927,652 888,177 848,703 15.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 16,447 26,316 16,447 16,447 16,447 32,895 16,447 0.00%
Div Payout % 61.68% 45.92% 37.92% 22.49% 33.66% 42.47% 50.43% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,052,655 1,039,497 1,006,601 980,285 927,652 888,177 848,703 15.42%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.87% 12.03% 9.49% 14.36% 12.89% 16.10% 9.90% -
ROE 2.53% 5.51% 4.31% 7.46% 5.27% 8.72% 3.84% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 59.00 72.40 69.50 77.44 57.62 73.14 50.06 11.56%
EPS 4.05 8.71 6.59 11.12 7.43 11.77 4.96 -12.62%
DPS 2.50 4.00 2.50 2.50 2.50 5.00 2.50 0.00%
NAPS 1.60 1.58 1.53 1.49 1.41 1.35 1.29 15.42%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 39.31 48.23 46.30 51.59 38.38 48.72 33.35 11.57%
EPS 2.70 5.80 4.39 7.41 4.95 7.84 3.30 -12.51%
DPS 1.67 2.66 1.67 1.67 1.67 3.33 1.67 0.00%
NAPS 1.0659 1.0525 1.0192 0.9926 0.9393 0.8993 0.8594 15.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.95 3.88 3.99 3.35 3.15 3.20 3.45 -
P/RPS 6.69 5.36 5.74 4.33 5.47 4.38 6.89 -1.94%
P/EPS 97.46 44.55 60.51 30.13 42.41 27.18 69.59 25.14%
EY 1.03 2.24 1.65 3.32 2.36 3.68 1.44 -20.00%
DY 0.63 1.03 0.63 0.75 0.79 1.56 0.72 -8.50%
P/NAPS 2.47 2.46 2.61 2.25 2.23 2.37 2.67 -5.05%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 25/08/23 29/05/23 24/02/23 29/11/22 26/08/22 27/05/22 -
Price 3.75 3.95 3.75 3.70 3.34 3.26 3.20 -
P/RPS 6.36 5.46 5.40 4.78 5.80 4.46 6.39 -0.31%
P/EPS 92.52 45.35 56.87 33.28 44.97 27.69 64.55 27.09%
EY 1.08 2.21 1.76 3.00 2.22 3.61 1.55 -21.38%
DY 0.67 1.01 0.67 0.68 0.75 1.53 0.78 -9.62%
P/NAPS 2.34 2.50 2.45 2.48 2.37 2.41 2.48 -3.79%

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