[PADINI] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 38.86%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,463,674 1,345,799 837,897 819,552 1,180,479 1,266,552 1,200,878 3.35%
PBT 160,553 219,449 102,897 60,901 126,164 145,911 158,924 0.16%
Tax -40,264 -54,063 -26,253 -17,339 -34,153 -40,171 -37,956 0.98%
NP 120,289 165,386 76,644 43,562 92,011 105,740 120,968 -0.09%
-
NP to SH 120,289 165,386 76,664 43,562 92,011 105,819 120,968 -0.09%
-
Tax Rate 25.08% 24.64% 25.51% 28.47% 27.07% 27.53% 23.88% -
Total Cost 1,343,385 1,180,413 761,253 775,990 1,088,468 1,160,812 1,079,910 3.70%
-
Net Worth 1,111,867 1,006,601 848,703 809,228 782,912 710,542 618,434 10.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 49,343 49,343 32,895 - 32,895 59,211 59,211 -2.99%
Div Payout % 41.02% 29.84% 42.91% - 35.75% 55.96% 48.95% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,111,867 1,006,601 848,703 809,228 782,912 710,542 618,434 10.26%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.22% 12.29% 9.15% 5.32% 7.79% 8.35% 10.07% -
ROE 10.82% 16.43% 9.03% 5.38% 11.75% 14.89% 19.56% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 222.47 204.56 127.36 124.57 179.43 192.51 182.53 3.34%
EPS 18.28 25.14 11.65 6.62 13.99 16.08 18.39 -0.09%
DPS 7.50 7.50 5.00 0.00 5.00 9.00 9.00 -2.99%
NAPS 1.69 1.53 1.29 1.23 1.19 1.08 0.94 10.26%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 148.21 136.27 84.84 82.98 119.53 128.25 121.60 3.35%
EPS 12.18 16.75 7.76 4.41 9.32 10.71 12.25 -0.09%
DPS 5.00 5.00 3.33 0.00 3.33 6.00 6.00 -2.99%
NAPS 1.1258 1.0192 0.8594 0.8194 0.7927 0.7195 0.6262 10.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.43 3.99 3.45 3.00 2.02 3.59 4.47 -
P/RPS 1.54 1.95 2.71 2.41 1.13 1.86 2.45 -7.44%
P/EPS 18.76 15.87 29.61 45.31 14.44 22.32 24.31 -4.22%
EY 5.33 6.30 3.38 2.21 6.92 4.48 4.11 4.42%
DY 2.19 1.88 1.45 0.00 2.48 2.51 2.01 1.43%
P/NAPS 2.03 2.61 2.67 2.44 1.70 3.32 4.76 -13.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 27/05/22 25/05/21 27/05/20 28/05/19 23/05/18 -
Price 3.87 3.75 3.20 2.91 2.74 3.99 5.35 -
P/RPS 1.74 1.83 2.51 2.34 1.53 2.07 2.93 -8.31%
P/EPS 21.17 14.92 27.46 43.95 19.59 24.81 29.10 -5.15%
EY 4.72 6.70 3.64 2.28 5.10 4.03 3.44 5.40%
DY 1.94 2.00 1.56 0.00 1.82 2.26 1.68 2.42%
P/NAPS 2.29 2.45 2.48 2.37 2.30 3.69 5.69 -14.06%

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