[PADINI] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -87.76%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 379,090 81,384 310,720 338,040 329,787 315,175 310,033 3.40%
PBT 64,145 -20,817 28,193 26,875 26,624 41,909 39,639 8.34%
Tax -15,283 3,953 -7,474 -7,267 -8,662 -10,689 -10,305 6.78%
NP 48,862 -16,864 20,719 19,608 17,962 31,220 29,334 8.87%
-
NP to SH 48,862 -16,864 20,719 19,608 17,964 31,220 28,616 9.32%
-
Tax Rate 23.83% - 26.51% 27.04% 32.53% 25.51% 26.00% -
Total Cost 330,228 98,248 290,001 318,432 311,825 283,955 280,699 2.74%
-
Net Worth 927,652 782,912 782,912 743,437 657,909 565,802 481,801 11.53%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 16,447 - - 16,447 16,447 16,447 16,445 0.00%
Div Payout % 33.66% - - 83.88% 91.56% 52.68% 57.47% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 927,652 782,912 782,912 743,437 657,909 565,802 481,801 11.53%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,839 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.89% -20.72% 6.67% 5.80% 5.45% 9.91% 9.46% -
ROE 5.27% -2.15% 2.65% 2.64% 2.73% 5.52% 5.94% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 57.62 12.37 47.23 51.38 50.13 47.91 47.13 3.40%
EPS 7.43 -2.56 3.15 2.98 2.73 4.75 4.35 9.32%
DPS 2.50 0.00 0.00 2.50 2.50 2.50 2.50 0.00%
NAPS 1.41 1.19 1.19 1.13 1.00 0.86 0.7324 11.52%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 38.38 8.24 31.46 34.23 33.39 31.91 31.39 3.40%
EPS 4.95 -1.71 2.10 1.99 1.82 3.16 2.90 9.31%
DPS 1.67 0.00 0.00 1.67 1.67 1.67 1.67 0.00%
NAPS 0.9393 0.7927 0.7927 0.7528 0.6662 0.5729 0.4879 11.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.15 3.12 2.33 3.82 5.88 4.55 2.85 -
P/RPS 5.47 25.22 4.93 7.43 11.73 9.50 6.05 -1.66%
P/EPS 42.41 -121.72 73.99 128.17 215.35 95.88 65.52 -6.98%
EY 2.36 -0.82 1.35 0.78 0.46 1.04 1.53 7.48%
DY 0.79 0.00 0.00 0.65 0.43 0.55 0.88 -1.78%
P/NAPS 2.23 2.62 1.96 3.38 5.88 5.29 3.89 -8.85%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 27/11/20 27/11/19 29/11/18 29/11/17 25/11/16 -
Price 3.34 2.80 2.68 3.48 5.52 5.09 2.82 -
P/RPS 5.80 22.64 5.67 6.77 11.01 10.63 5.98 -0.50%
P/EPS 44.97 -109.24 85.10 116.76 202.16 107.26 64.83 -5.91%
EY 2.22 -0.92 1.18 0.86 0.49 0.93 1.54 6.28%
DY 0.75 0.00 0.00 0.72 0.45 0.49 0.89 -2.81%
P/NAPS 2.37 2.35 2.25 3.08 5.52 5.92 3.85 -7.76%

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