[PADINI] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -69.53%
YoY- -78.41%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,319,097 1,047,732 981,266 800,051 1,029,387 993,752 1,078,194 14.43%
PBT 205,110 116,142 91,063 25,136 74,146 42,055 49,369 159.11%
Tax -51,007 -29,010 -24,356 -8,669 -20,096 -15,333 -18,224 98.97%
NP 154,103 87,132 66,707 16,467 54,050 26,722 31,145 191.21%
-
NP to SH 154,103 87,132 66,707 16,467 54,050 26,722 31,145 191.21%
-
Tax Rate 24.87% 24.98% 26.75% 34.49% 27.10% 36.46% 36.91% -
Total Cost 1,164,994 960,600 914,559 783,584 975,337 967,030 1,047,049 7.39%
-
Net Worth 888,177 848,703 828,965 782,912 802,649 809,228 796,070 7.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 65,790 49,343 32,895 16,447 16,447 - - -
Div Payout % 42.69% 56.63% 49.31% 99.88% 30.43% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 888,177 848,703 828,965 782,912 802,649 809,228 796,070 7.59%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.68% 8.32% 6.80% 2.06% 5.25% 2.69% 2.89% -
ROE 17.35% 10.27% 8.05% 2.10% 6.73% 3.30% 3.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 200.50 159.25 149.15 121.61 156.46 151.05 163.88 14.43%
EPS 23.42 13.24 10.14 2.50 8.22 4.06 4.73 191.35%
DPS 10.00 7.50 5.00 2.50 2.50 0.00 0.00 -
NAPS 1.35 1.29 1.26 1.19 1.22 1.23 1.21 7.59%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 133.57 106.09 99.36 81.01 104.23 100.62 109.17 14.43%
EPS 15.60 8.82 6.75 1.67 5.47 2.71 3.15 191.39%
DPS 6.66 5.00 3.33 1.67 1.67 0.00 0.00 -
NAPS 0.8993 0.8594 0.8394 0.7927 0.8127 0.8194 0.8061 7.58%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.20 3.45 2.80 3.12 2.78 3.00 2.88 -
P/RPS 1.60 2.17 1.88 2.57 1.78 1.99 1.76 -6.17%
P/EPS 13.66 26.05 27.62 124.65 33.84 73.86 60.84 -63.16%
EY 7.32 3.84 3.62 0.80 2.96 1.35 1.64 171.83%
DY 3.13 2.17 1.79 0.80 0.90 0.00 0.00 -
P/NAPS 2.37 2.67 2.22 2.62 2.28 2.44 2.38 -0.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 23/02/22 26/11/21 27/08/21 25/05/21 26/02/21 -
Price 3.26 3.20 3.12 2.80 3.07 2.91 2.94 -
P/RPS 1.63 2.01 2.09 2.30 1.96 1.93 1.79 -6.06%
P/EPS 13.92 24.16 30.77 111.87 37.37 71.65 62.10 -63.20%
EY 7.19 4.14 3.25 0.89 2.68 1.40 1.61 171.93%
DY 3.07 2.34 1.60 0.89 0.81 0.00 0.00 -
P/NAPS 2.41 2.48 2.48 2.35 2.52 2.37 2.43 -0.55%

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