[PADINI] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 42.65%
YoY- 1234.97%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,822,129 1,826,999 1,699,105 1,616,803 1,319,097 1,047,732 981,266 51.24%
PBT 295,891 321,662 305,484 290,072 205,110 116,142 91,063 119.85%
Tax -73,200 -78,817 -73,404 -70,243 -51,007 -29,010 -24,356 108.67%
NP 222,691 242,845 232,080 219,829 154,103 87,132 66,707 123.86%
-
NP to SH 222,691 242,845 232,080 219,829 154,103 87,132 66,707 123.86%
-
Tax Rate 24.74% 24.50% 24.03% 24.22% 24.87% 24.98% 26.75% -
Total Cost 1,599,438 1,584,154 1,467,025 1,396,974 1,164,994 960,600 914,559 45.30%
-
Net Worth 1,039,497 1,006,601 980,285 927,652 888,177 848,703 828,965 16.33%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 75,659 82,238 82,238 82,238 65,790 49,343 32,895 74.50%
Div Payout % 33.98% 33.86% 35.44% 37.41% 42.69% 56.63% 49.31% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,039,497 1,006,601 980,285 927,652 888,177 848,703 828,965 16.33%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.22% 13.29% 13.66% 13.60% 11.68% 8.32% 6.80% -
ROE 21.42% 24.13% 23.67% 23.70% 17.35% 10.27% 8.05% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 276.96 277.70 258.26 245.75 200.50 159.25 149.15 51.24%
EPS 33.85 36.91 35.28 33.41 23.42 13.24 10.14 123.85%
DPS 11.50 12.50 12.50 12.50 10.00 7.50 5.00 74.50%
NAPS 1.58 1.53 1.49 1.41 1.35 1.29 1.26 16.33%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 184.50 184.99 172.04 163.71 133.57 106.09 99.36 51.24%
EPS 22.55 24.59 23.50 22.26 15.60 8.82 6.75 123.96%
DPS 7.66 8.33 8.33 8.33 6.66 5.00 3.33 74.52%
NAPS 1.0525 1.0192 0.9926 0.9393 0.8993 0.8594 0.8394 16.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.88 3.99 3.35 3.15 3.20 3.45 2.80 -
P/RPS 1.40 1.44 1.30 1.28 1.60 2.17 1.88 -17.88%
P/EPS 11.46 10.81 9.50 9.43 13.66 26.05 27.62 -44.45%
EY 8.72 9.25 10.53 10.61 7.32 3.84 3.62 79.98%
DY 2.96 3.13 3.73 3.97 3.13 2.17 1.79 39.96%
P/NAPS 2.46 2.61 2.25 2.23 2.37 2.67 2.22 7.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 24/02/23 29/11/22 26/08/22 27/05/22 23/02/22 -
Price 3.95 3.75 3.70 3.34 3.26 3.20 3.12 -
P/RPS 1.43 1.35 1.43 1.36 1.63 2.01 2.09 -22.40%
P/EPS 11.67 10.16 10.49 10.00 13.92 24.16 30.77 -47.69%
EY 8.57 9.84 9.53 10.00 7.19 4.14 3.25 91.20%
DY 2.91 3.33 3.38 3.74 3.07 2.34 1.60 49.16%
P/NAPS 2.50 2.45 2.48 2.37 2.41 2.48 2.48 0.53%

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