[PADINI] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -20.39%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 262,874 347,316 474,188 425,269 373,737 342,367 283,622 -1.25%
PBT 16,804 24,118 47,086 50,041 46,401 46,281 38,970 -13.07%
Tax -4,614 -7,505 -12,480 -10,262 -11,584 -11,151 -12,377 -15.15%
NP 12,190 16,613 34,606 39,779 34,817 35,130 26,593 -12.18%
-
NP to SH 12,190 16,613 34,654 39,779 34,817 35,130 26,593 -12.18%
-
Tax Rate 27.46% 31.12% 26.50% 20.51% 24.96% 24.09% 31.76% -
Total Cost 250,684 330,703 439,582 385,490 338,920 307,237 257,029 -0.41%
-
Net Worth 809,228 782,912 710,542 618,434 539,485 460,536 403,298 12.29%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 26,316 26,316 26,316 26,316 16,447 -
Div Payout % - - 75.94% 66.16% 75.58% 74.91% 61.85% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 809,228 782,912 710,542 618,434 539,485 460,536 403,298 12.29%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.64% 4.78% 7.30% 9.35% 9.32% 10.26% 9.38% -
ROE 1.51% 2.12% 4.88% 6.43% 6.45% 7.63% 6.59% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 39.96 52.79 72.07 64.64 56.81 52.04 43.11 -1.25%
EPS 1.85 2.53 5.27 6.05 5.29 5.34 4.04 -12.19%
DPS 0.00 0.00 4.00 4.00 4.00 4.00 2.50 -
NAPS 1.23 1.19 1.08 0.94 0.82 0.70 0.613 12.29%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.62 35.17 48.01 43.06 37.84 34.67 28.72 -1.25%
EPS 1.23 1.68 3.51 4.03 3.53 3.56 2.69 -12.21%
DPS 0.00 0.00 2.66 2.66 2.66 2.66 1.67 -
NAPS 0.8194 0.7927 0.7195 0.6262 0.5463 0.4663 0.4084 12.29%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.00 2.02 3.59 4.47 3.00 2.07 1.46 -
P/RPS 7.51 3.83 4.98 6.92 5.28 3.98 3.39 14.16%
P/EPS 161.91 80.00 68.16 73.93 56.69 38.77 36.12 28.37%
EY 0.62 1.25 1.47 1.35 1.76 2.58 2.77 -22.06%
DY 0.00 0.00 1.11 0.89 1.33 1.93 1.71 -
P/NAPS 2.44 1.70 3.32 4.76 3.66 2.96 2.38 0.41%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 27/05/20 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 -
Price 2.91 2.74 3.99 5.35 3.29 2.30 1.35 -
P/RPS 7.28 5.19 5.54 8.28 5.79 4.42 3.13 15.09%
P/EPS 157.06 108.51 75.75 88.48 62.17 43.07 33.40 29.40%
EY 0.64 0.92 1.32 1.13 1.61 2.32 2.99 -22.63%
DY 0.00 0.00 1.00 0.75 1.22 1.74 1.85 -
P/NAPS 2.37 2.30 3.69 5.69 4.01 3.29 2.20 1.24%

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