[PADINI] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 1.6%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,327,359 1,354,679 1,696,949 1,823,821 1,791,275 1,783,022 1,744,463 -16.61%
PBT 108,636 107,318 199,546 222,514 219,545 219,294 226,636 -38.66%
Tax -32,354 -32,147 -53,099 -58,074 -57,721 -59,116 -63,606 -36.19%
NP 76,282 75,171 146,447 164,440 161,824 160,178 163,030 -39.64%
-
NP to SH 76,282 75,171 146,447 164,488 161,901 160,257 163,109 -39.66%
-
Tax Rate 29.78% 29.95% 26.61% 26.10% 26.29% 26.96% 28.07% -
Total Cost 1,251,077 1,279,508 1,550,502 1,659,381 1,629,451 1,622,844 1,581,433 -14.42%
-
Net Worth 782,912 763,174 782,912 782,912 743,437 743,437 710,542 6.66%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 16,447 32,895 49,343 75,659 75,659 75,659 75,659 -63.74%
Div Payout % 21.56% 43.76% 33.69% 46.00% 46.73% 47.21% 46.39% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 782,912 763,174 782,912 782,912 743,437 743,437 710,542 6.66%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.75% 5.55% 8.63% 9.02% 9.03% 8.98% 9.35% -
ROE 9.74% 9.85% 18.71% 21.01% 21.78% 21.56% 22.96% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 201.75 205.91 257.93 277.21 272.27 271.01 265.15 -16.61%
EPS 11.59 11.43 22.26 25.00 24.61 24.36 24.79 -39.67%
DPS 2.50 5.00 7.50 11.50 11.50 11.50 11.50 -63.74%
NAPS 1.19 1.16 1.19 1.19 1.13 1.13 1.08 6.66%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 134.40 137.17 171.83 184.67 181.38 180.54 176.64 -16.61%
EPS 7.72 7.61 14.83 16.66 16.39 16.23 16.52 -39.69%
DPS 1.67 3.33 5.00 7.66 7.66 7.66 7.66 -63.67%
NAPS 0.7927 0.7728 0.7927 0.7927 0.7528 0.7528 0.7195 6.65%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.33 2.49 2.02 3.24 3.82 3.62 3.59 -
P/RPS 1.15 1.21 0.78 1.17 1.40 1.34 1.35 -10.11%
P/EPS 20.10 21.79 9.07 12.96 15.52 14.86 14.48 24.36%
EY 4.98 4.59 11.02 7.72 6.44 6.73 6.91 -19.56%
DY 1.07 2.01 3.71 3.55 3.01 3.18 3.20 -51.72%
P/NAPS 1.96 2.15 1.70 2.72 3.38 3.20 3.32 -29.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 -
Price 2.68 2.15 2.74 3.24 3.48 3.38 3.99 -
P/RPS 1.33 1.04 1.06 1.17 1.28 1.25 1.50 -7.68%
P/EPS 23.11 18.82 12.31 12.96 14.14 13.88 16.09 27.21%
EY 4.33 5.31 8.12 7.72 7.07 7.21 6.21 -21.31%
DY 0.93 2.33 2.74 3.55 3.30 3.40 2.88 -52.83%
P/NAPS 2.25 1.85 2.30 2.72 3.08 2.99 3.69 -28.02%

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