[PADINI] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -18.64%
YoY- -13.05%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,794,398 1,117,196 1,092,736 1,573,972 1,688,736 1,601,170 1,480,556 3.25%
PBT 292,598 137,196 81,201 168,218 194,548 211,898 211,706 5.53%
Tax -72,084 -35,004 -23,118 -45,537 -53,561 -50,608 -54,497 4.76%
NP 220,514 102,192 58,082 122,681 140,986 161,290 157,209 5.79%
-
NP to SH 220,514 102,218 58,082 122,681 141,092 161,290 157,209 5.79%
-
Tax Rate 24.64% 25.51% 28.47% 27.07% 27.53% 23.88% 25.74% -
Total Cost 1,573,884 1,015,004 1,034,653 1,451,290 1,547,749 1,439,880 1,323,346 2.93%
-
Net Worth 1,006,601 848,703 809,228 782,912 710,542 618,434 539,485 10.94%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 65,790 43,860 - 43,860 78,949 78,949 78,949 -2.99%
Div Payout % 29.84% 42.91% - 35.75% 55.96% 48.95% 50.22% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,006,601 848,703 809,228 782,912 710,542 618,434 539,485 10.94%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.29% 9.15% 5.32% 7.79% 8.35% 10.07% 10.62% -
ROE 21.91% 12.04% 7.18% 15.67% 19.86% 26.08% 29.14% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 272.74 169.81 166.09 239.24 256.68 243.37 225.04 3.25%
EPS 33.52 15.53 8.83 18.65 21.44 24.52 23.89 5.80%
DPS 10.00 6.67 0.00 6.67 12.00 12.00 12.00 -2.99%
NAPS 1.53 1.29 1.23 1.19 1.08 0.94 0.82 10.94%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 272.74 169.81 166.09 239.24 256.68 243.37 225.04 3.25%
EPS 33.52 15.53 8.83 18.65 21.44 24.52 23.90 5.79%
DPS 10.00 6.67 0.00 6.67 12.00 12.00 12.00 -2.99%
NAPS 1.53 1.29 1.23 1.19 1.08 0.94 0.82 10.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.99 3.45 3.00 2.02 3.59 4.47 3.00 -
P/RPS 1.46 2.03 1.81 0.84 1.40 1.84 1.33 1.56%
P/EPS 11.90 22.21 33.98 10.83 16.74 18.23 12.55 -0.88%
EY 8.40 4.50 2.94 9.23 5.97 5.48 7.97 0.87%
DY 2.51 1.93 0.00 3.30 3.34 2.68 4.00 -7.46%
P/NAPS 2.61 2.67 2.44 1.70 3.32 4.76 3.66 -5.47%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 25/05/21 27/05/20 28/05/19 23/05/18 30/05/17 -
Price 3.75 3.20 2.91 2.74 3.99 5.35 3.29 -
P/RPS 1.37 1.88 1.75 1.15 1.55 2.20 1.46 -1.05%
P/EPS 11.19 20.60 32.96 14.69 18.61 21.82 13.77 -3.39%
EY 8.94 4.86 3.03 6.81 5.37 4.58 7.26 3.52%
DY 2.67 2.08 0.00 2.43 3.01 2.24 3.65 -5.07%
P/NAPS 2.45 2.48 2.37 2.30 3.69 5.69 4.01 -7.88%

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