[PADINI] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -70.22%
YoY- -52.06%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 245,958 310,720 174,200 347,316 495,123 338,040 516,470 -38.87%
PBT 15,904 28,193 -18,846 24,118 75,171 26,875 73,382 -63.75%
Tax -5,251 -7,474 2,006 -7,505 -19,381 -7,267 -18,946 -57.32%
NP 10,653 20,719 -16,840 16,613 55,790 19,608 54,436 -66.12%
-
NP to SH 10,653 20,719 -16,840 16,613 55,790 19,608 54,436 -66.12%
-
Tax Rate 33.02% 26.51% - 31.12% 25.78% 27.04% 25.82% -
Total Cost 235,305 290,001 191,040 330,703 439,333 318,432 462,034 -36.09%
-
Net Worth 796,070 782,912 763,174 782,912 782,912 743,437 743,437 4.64%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 16,447 16,447 16,447 -
Div Payout % - - - - 29.48% 83.88% 30.21% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 796,070 782,912 763,174 782,912 782,912 743,437 743,437 4.64%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.33% 6.67% -9.67% 4.78% 11.27% 5.80% 10.54% -
ROE 1.34% 2.65% -2.21% 2.12% 7.13% 2.64% 7.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 37.38 47.23 26.48 52.79 75.26 51.38 78.50 -38.88%
EPS 1.62 3.15 -2.56 2.53 8.48 2.98 8.27 -66.10%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.50 -
NAPS 1.21 1.19 1.16 1.19 1.19 1.13 1.13 4.64%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 37.38 47.23 26.48 52.79 75.26 51.38 78.50 -38.88%
EPS 1.62 3.15 -2.56 2.53 8.48 2.98 8.27 -66.10%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.50 -
NAPS 1.21 1.19 1.16 1.19 1.19 1.13 1.13 4.64%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.88 2.33 2.49 2.02 3.24 3.82 3.62 -
P/RPS 7.70 4.93 9.40 3.83 4.31 7.43 4.61 40.55%
P/EPS 177.86 73.99 -97.28 80.00 38.21 128.17 43.75 153.64%
EY 0.56 1.35 -1.03 1.25 2.62 0.78 2.29 -60.72%
DY 0.00 0.00 0.00 0.00 0.77 0.65 0.69 -
P/NAPS 2.38 1.96 2.15 1.70 2.72 3.38 3.20 -17.83%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 -
Price 2.94 2.68 2.15 2.74 3.24 3.48 3.38 -
P/RPS 7.86 5.67 8.12 5.19 4.31 6.77 4.31 48.99%
P/EPS 181.57 85.10 -84.00 108.51 38.21 116.76 40.85 169.11%
EY 0.55 1.18 -1.19 0.92 2.62 0.86 2.45 -62.89%
DY 0.00 0.00 0.00 0.00 0.77 0.72 0.74 -
P/NAPS 2.43 2.25 1.85 2.30 2.72 3.08 2.99 -12.85%

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