[PADINI] YoY Quarter Result on 31-Mar-2023 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -40.69%
YoY- 33.01%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 575,373 457,234 329,340 262,874 347,316 474,188 425,269 5.16%
PBT 54,681 58,061 41,883 16,804 24,118 47,086 50,041 1.48%
Tax -14,159 -14,681 -9,268 -4,614 -7,505 -12,480 -10,262 5.50%
NP 40,522 43,380 32,615 12,190 16,613 34,606 39,779 0.30%
-
NP to SH 40,522 43,380 32,615 12,190 16,613 34,654 39,779 0.30%
-
Tax Rate 25.89% 25.29% 22.13% 27.46% 31.12% 26.50% 20.51% -
Total Cost 534,851 413,854 296,725 250,684 330,703 439,582 385,490 5.60%
-
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 16,447 16,447 16,447 - - 26,316 26,316 -7.52%
Div Payout % 40.59% 37.92% 50.43% - - 75.94% 66.16% -
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 7.04% 9.49% 9.90% 4.64% 4.78% 7.30% 9.35% -
ROE 3.64% 4.31% 3.84% 1.51% 2.12% 4.88% 6.43% -
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 87.45 69.50 50.06 39.96 52.79 72.07 64.64 5.16%
EPS 6.16 6.59 4.96 1.85 2.53 5.27 6.05 0.30%
DPS 2.50 2.50 2.50 0.00 0.00 4.00 4.00 -7.52%
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 58.26 46.30 33.35 26.62 35.17 48.01 43.06 5.16%
EPS 4.10 4.39 3.30 1.23 1.68 3.51 4.03 0.28%
DPS 1.67 1.67 1.67 0.00 0.00 2.66 2.66 -7.45%
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 3.92 5.74 6.89 7.51 3.83 4.98 6.92 -9.02%
P/EPS 55.69 60.51 69.59 161.91 80.00 68.16 73.93 -4.60%
EY 1.80 1.65 1.44 0.62 1.25 1.47 1.35 4.90%
DY 0.73 0.63 0.72 0.00 0.00 1.11 0.89 -3.24%
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 4.43 5.40 6.39 7.28 5.19 5.54 8.28 -9.89%
P/EPS 62.83 56.87 64.55 157.06 108.51 75.75 88.48 -5.54%
EY 1.59 1.76 1.55 0.64 0.92 1.32 1.13 5.85%
DY 0.65 0.67 0.78 0.00 0.00 1.00 0.75 -2.35%
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