[PADINI] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 305.1%
YoY- 114.18%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,616,803 1,319,097 1,047,732 981,266 800,051 1,029,387 993,752 38.29%
PBT 290,072 205,110 116,142 91,063 25,136 74,146 42,055 261.92%
Tax -70,243 -51,007 -29,010 -24,356 -8,669 -20,096 -15,333 175.58%
NP 219,829 154,103 87,132 66,707 16,467 54,050 26,722 306.99%
-
NP to SH 219,829 154,103 87,132 66,707 16,467 54,050 26,722 306.99%
-
Tax Rate 24.22% 24.87% 24.98% 26.75% 34.49% 27.10% 36.46% -
Total Cost 1,396,974 1,164,994 960,600 914,559 783,584 975,337 967,030 27.76%
-
Net Worth 927,652 888,177 848,703 828,965 782,912 802,649 809,228 9.52%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 82,238 65,790 49,343 32,895 16,447 16,447 - -
Div Payout % 37.41% 42.69% 56.63% 49.31% 99.88% 30.43% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 927,652 888,177 848,703 828,965 782,912 802,649 809,228 9.52%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.60% 11.68% 8.32% 6.80% 2.06% 5.25% 2.69% -
ROE 23.70% 17.35% 10.27% 8.05% 2.10% 6.73% 3.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 245.75 200.50 159.25 149.15 121.61 156.46 151.05 38.28%
EPS 33.41 23.42 13.24 10.14 2.50 8.22 4.06 307.07%
DPS 12.50 10.00 7.50 5.00 2.50 2.50 0.00 -
NAPS 1.41 1.35 1.29 1.26 1.19 1.22 1.23 9.52%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 163.71 133.57 106.09 99.36 81.01 104.23 100.62 38.29%
EPS 22.26 15.60 8.82 6.75 1.67 5.47 2.71 306.58%
DPS 8.33 6.66 5.00 3.33 1.67 1.67 0.00 -
NAPS 0.9393 0.8993 0.8594 0.8394 0.7927 0.8127 0.8194 9.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.15 3.20 3.45 2.80 3.12 2.78 3.00 -
P/RPS 1.28 1.60 2.17 1.88 2.57 1.78 1.99 -25.46%
P/EPS 9.43 13.66 26.05 27.62 124.65 33.84 73.86 -74.61%
EY 10.61 7.32 3.84 3.62 0.80 2.96 1.35 294.79%
DY 3.97 3.13 2.17 1.79 0.80 0.90 0.00 -
P/NAPS 2.23 2.37 2.67 2.22 2.62 2.28 2.44 -5.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 27/05/22 23/02/22 26/11/21 27/08/21 25/05/21 -
Price 3.34 3.26 3.20 3.12 2.80 3.07 2.91 -
P/RPS 1.36 1.63 2.01 2.09 2.30 1.96 1.93 -20.79%
P/EPS 10.00 13.92 24.16 30.77 111.87 37.37 71.65 -73.06%
EY 10.00 7.19 4.14 3.25 0.89 2.68 1.40 270.44%
DY 3.74 3.07 2.34 1.60 0.89 0.81 0.00 -
P/NAPS 2.37 2.41 2.48 2.48 2.35 2.52 2.37 0.00%

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