[PADINI] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 10.52%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,029,387 1,354,679 1,783,022 1,678,790 1,570,902 1,301,193 977,904 0.85%
PBT 74,146 107,318 219,293 239,650 213,213 186,665 111,835 -6.61%
Tax -20,096 -32,147 -59,117 -61,392 -55,825 -47,683 -28,074 -5.41%
NP 54,050 75,171 160,176 178,258 157,388 138,982 83,761 -7.03%
-
NP to SH 54,050 75,171 160,176 178,258 157,388 137,385 80,223 -6.36%
-
Tax Rate 27.10% 29.95% 26.96% 25.62% 26.18% 25.54% 25.10% -
Total Cost 975,337 1,279,508 1,622,846 1,500,532 1,413,514 1,162,211 894,143 1.45%
-
Net Worth 802,649 763,174 743,437 651,330 552,643 467,161 408,025 11.92%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,447 49,343 75,659 75,659 75,659 75,667 65,810 -20.61%
Div Payout % 30.43% 65.64% 47.24% 42.44% 48.07% 55.08% 82.03% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 802,649 763,174 743,437 651,330 552,643 467,161 408,025 11.92%
NOSH 657,909 657,909 657,909 657,909 657,909 657,974 658,105 -0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.25% 5.55% 8.98% 10.62% 10.02% 10.68% 8.57% -
ROE 6.73% 9.85% 21.55% 27.37% 28.48% 29.41% 19.66% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 156.46 205.91 271.01 255.17 238.77 197.76 148.59 0.86%
EPS 8.22 11.43 24.35 27.09 23.92 20.88 12.19 -6.35%
DPS 2.50 7.50 11.50 11.50 11.50 11.50 10.00 -20.61%
NAPS 1.22 1.16 1.13 0.99 0.84 0.71 0.62 11.93%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 104.23 137.17 180.54 169.99 159.06 131.75 99.02 0.85%
EPS 5.47 7.61 16.22 18.05 15.94 13.91 8.12 -6.36%
DPS 1.67 5.00 7.66 7.66 7.66 7.66 6.66 -20.57%
NAPS 0.8127 0.7728 0.7528 0.6595 0.5596 0.473 0.4131 11.92%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.78 2.49 3.62 5.97 3.52 2.37 1.33 -
P/RPS 1.78 1.21 1.34 2.34 1.47 1.20 0.90 12.02%
P/EPS 33.84 21.79 14.87 22.03 14.71 11.35 10.91 20.74%
EY 2.96 4.59 6.73 4.54 6.80 8.81 9.17 -17.16%
DY 0.90 3.01 3.18 1.93 3.27 4.85 7.52 -29.77%
P/NAPS 2.28 2.15 3.20 6.03 4.19 3.34 2.15 0.98%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 26/08/20 27/08/19 27/08/18 25/08/17 25/08/16 18/08/15 -
Price 3.07 2.15 3.38 6.04 4.23 2.63 1.35 -
P/RPS 1.96 1.04 1.25 2.37 1.77 1.33 0.91 13.62%
P/EPS 37.37 18.82 13.88 22.29 17.68 12.60 11.07 22.45%
EY 2.68 5.31 7.20 4.49 5.66 7.94 9.03 -18.31%
DY 0.81 3.49 3.40 1.90 2.72 4.37 7.41 -30.82%
P/NAPS 2.52 1.85 2.99 6.10 5.04 3.70 2.18 2.44%

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