[PADINI] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -59.17%
YoY- -81.07%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 800,051 1,029,387 993,752 1,078,194 1,327,359 1,354,679 1,696,949 -39.39%
PBT 25,136 74,146 42,055 49,369 108,636 107,318 199,546 -74.83%
Tax -8,669 -20,096 -15,333 -18,224 -32,354 -32,147 -53,099 -70.09%
NP 16,467 54,050 26,722 31,145 76,282 75,171 146,447 -76.67%
-
NP to SH 16,467 54,050 26,722 31,145 76,282 75,171 146,447 -76.67%
-
Tax Rate 34.49% 27.10% 36.46% 36.91% 29.78% 29.95% 26.61% -
Total Cost 783,584 975,337 967,030 1,047,049 1,251,077 1,279,508 1,550,502 -36.52%
-
Net Worth 782,912 802,649 809,228 796,070 782,912 763,174 782,912 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,447 16,447 - - 16,447 32,895 49,343 -51.89%
Div Payout % 99.88% 30.43% - - 21.56% 43.76% 33.69% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 782,912 802,649 809,228 796,070 782,912 763,174 782,912 0.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.06% 5.25% 2.69% 2.89% 5.75% 5.55% 8.63% -
ROE 2.10% 6.73% 3.30% 3.91% 9.74% 9.85% 18.71% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 121.61 156.46 151.05 163.88 201.75 205.91 257.93 -39.39%
EPS 2.50 8.22 4.06 4.73 11.59 11.43 22.26 -76.69%
DPS 2.50 2.50 0.00 0.00 2.50 5.00 7.50 -51.89%
NAPS 1.19 1.22 1.23 1.21 1.19 1.16 1.19 0.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 81.01 104.23 100.62 109.17 134.40 137.17 171.83 -39.39%
EPS 1.67 5.47 2.71 3.15 7.72 7.61 14.83 -76.64%
DPS 1.67 1.67 0.00 0.00 1.67 3.33 5.00 -51.82%
NAPS 0.7927 0.8127 0.8194 0.8061 0.7927 0.7728 0.7927 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.12 2.78 3.00 2.88 2.33 2.49 2.02 -
P/RPS 2.57 1.78 1.99 1.76 1.15 1.21 0.78 121.26%
P/EPS 124.65 33.84 73.86 60.84 20.10 21.79 9.07 472.83%
EY 0.80 2.96 1.35 1.64 4.98 4.59 11.02 -82.56%
DY 0.80 0.90 0.00 0.00 1.07 2.01 3.71 -64.00%
P/NAPS 2.62 2.28 2.44 2.38 1.96 2.15 1.70 33.38%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 25/05/21 26/02/21 27/11/20 26/08/20 27/05/20 -
Price 2.80 3.07 2.91 2.94 2.68 2.15 2.74 -
P/RPS 2.30 1.96 1.93 1.79 1.33 1.04 1.06 67.52%
P/EPS 111.87 37.37 71.65 62.10 23.11 18.82 12.31 334.89%
EY 0.89 2.68 1.40 1.61 4.33 5.31 8.12 -77.06%
DY 0.89 0.81 0.00 0.00 0.93 2.33 2.74 -52.71%
P/NAPS 2.35 2.52 2.37 2.43 2.25 1.85 2.30 1.44%

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