[PADINI] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 60.05%
YoY- -8.27%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 245,958 495,123 462,577 460,434 426,647 340,378 245,590 0.02%
PBT 15,904 75,171 72,202 66,974 72,740 44,526 24,116 -6.69%
Tax -5,251 -19,381 -19,028 -17,005 -16,436 -11,456 -7,907 -6.58%
NP 10,653 55,790 53,174 49,969 56,304 33,070 16,209 -6.75%
-
NP to SH 10,653 55,790 53,203 49,969 54,474 33,070 16,209 -6.75%
-
Tax Rate 33.02% 25.78% 26.35% 25.39% 22.60% 25.73% 32.79% -
Total Cost 235,305 439,333 409,403 410,465 370,343 307,308 229,381 0.42%
-
Net Worth 796,070 782,912 690,804 598,697 521,722 440,799 394,745 12.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 16,447 16,447 16,447 16,447 16,447 16,447 -
Div Payout % - 29.48% 30.92% 32.92% 30.19% 49.74% 101.47% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 796,070 782,912 690,804 598,697 521,722 440,799 394,745 12.38%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.33% 11.27% 11.50% 10.85% 13.20% 9.72% 6.60% -
ROE 1.34% 7.13% 7.70% 8.35% 10.44% 7.50% 4.11% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 37.38 75.26 70.31 69.98 64.85 51.74 37.33 0.02%
EPS 1.62 8.48 8.09 7.60 8.28 5.03 2.46 -6.71%
DPS 0.00 2.50 2.50 2.50 2.50 2.50 2.50 -
NAPS 1.21 1.19 1.05 0.91 0.793 0.67 0.60 12.38%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.90 50.13 46.84 46.62 43.20 34.47 24.87 0.02%
EPS 1.08 5.65 5.39 5.06 5.52 3.35 1.64 -6.71%
DPS 0.00 1.67 1.67 1.67 1.67 1.67 1.67 -
NAPS 0.8061 0.7927 0.6995 0.6062 0.5283 0.4463 0.3997 12.39%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.88 3.24 3.51 5.28 2.55 1.87 1.46 -
P/RPS 7.70 4.31 4.99 7.54 3.93 3.61 3.91 11.94%
P/EPS 177.86 38.21 43.40 69.52 30.80 37.20 59.26 20.08%
EY 0.56 2.62 2.30 1.44 3.25 2.69 1.69 -16.80%
DY 0.00 0.77 0.71 0.47 0.98 1.34 1.71 -
P/NAPS 2.38 2.72 3.34 5.80 3.22 2.79 2.43 -0.34%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 27/02/19 26/02/18 20/02/17 23/02/16 26/02/15 -
Price 2.94 3.24 3.51 5.35 2.58 2.18 1.46 -
P/RPS 7.86 4.31 4.99 7.64 3.98 4.21 3.91 12.32%
P/EPS 181.57 38.21 43.40 70.44 31.16 43.37 59.26 20.49%
EY 0.55 2.62 2.30 1.42 3.21 2.31 1.69 -17.04%
DY 0.00 0.77 0.71 0.47 0.97 1.15 1.71 -
P/NAPS 2.43 2.72 3.34 5.88 3.25 3.25 2.43 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