[PADINI] QoQ TTM Result on 30-Jun-2018 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 11.1%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,744,463 1,695,544 1,693,401 1,678,789 1,661,363 1,609,831 1,576,044 7.00%
PBT 226,636 229,591 224,363 239,648 213,357 209,717 215,483 3.42%
Tax -63,606 -61,388 -59,365 -61,392 -52,908 -54,230 -53,661 12.01%
NP 163,030 168,203 164,998 178,256 160,449 155,487 161,822 0.49%
-
NP to SH 163,109 168,234 165,000 178,256 160,449 155,487 159,992 1.29%
-
Tax Rate 28.07% 26.74% 26.46% 25.62% 24.80% 25.86% 24.90% -
Total Cost 1,581,433 1,527,341 1,528,403 1,500,533 1,500,914 1,454,344 1,414,222 7.74%
-
Net Worth 710,542 690,804 657,909 651,330 618,434 598,697 565,802 16.41%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 75,659 75,659 75,659 75,659 75,659 75,659 75,659 0.00%
Div Payout % 46.39% 44.97% 45.85% 42.44% 47.15% 48.66% 47.29% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 710,542 690,804 657,909 651,330 618,434 598,697 565,802 16.41%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 9.35% 9.92% 9.74% 10.62% 9.66% 9.66% 10.27% -
ROE 22.96% 24.35% 25.08% 27.37% 25.94% 25.97% 28.28% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 265.15 257.72 257.39 255.17 252.52 244.69 239.55 7.00%
EPS 24.79 25.57 25.08 27.09 24.39 23.63 24.32 1.28%
DPS 11.50 11.50 11.50 11.50 11.50 11.50 11.50 0.00%
NAPS 1.08 1.05 1.00 0.99 0.94 0.91 0.86 16.41%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 176.64 171.68 171.47 169.99 168.22 163.00 159.58 7.01%
EPS 16.52 17.03 16.71 18.05 16.25 15.74 16.20 1.31%
DPS 7.66 7.66 7.66 7.66 7.66 7.66 7.66 0.00%
NAPS 0.7195 0.6995 0.6662 0.6595 0.6262 0.6062 0.5729 16.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.59 3.51 5.88 5.97 4.47 5.28 4.55 -
P/RPS 1.35 1.36 2.28 2.34 1.77 2.16 1.90 -20.39%
P/EPS 14.48 13.73 23.45 22.03 18.33 22.34 18.71 -15.71%
EY 6.91 7.29 4.27 4.54 5.46 4.48 5.34 18.76%
DY 3.20 3.28 1.96 1.93 2.57 2.18 2.53 16.97%
P/NAPS 3.32 3.34 5.88 6.03 4.76 5.80 5.29 -26.71%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 29/11/17 -
Price 3.99 3.51 5.52 6.04 5.35 5.35 5.09 -
P/RPS 1.50 1.36 2.14 2.37 2.12 2.19 2.12 -20.61%
P/EPS 16.09 13.73 22.01 22.29 21.94 22.64 20.93 -16.09%
EY 6.21 7.29 4.54 4.49 4.56 4.42 4.78 19.08%
DY 2.88 3.28 2.08 1.90 2.15 2.15 2.26 17.55%
P/NAPS 3.69 3.34 5.52 6.10 5.69 5.88 5.92 -27.05%

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