[PADINI] YoY TTM Result on 30-Jun-2023 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -8.3%
YoY- 44.51%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,918,847 1,822,129 1,319,097 1,029,387 1,354,679 1,783,022 1,678,789 2.25%
PBT 196,738 295,891 205,110 74,146 107,318 219,294 239,648 -3.23%
Tax -50,143 -73,200 -51,007 -20,096 -32,147 -59,116 -61,392 -3.31%
NP 146,595 222,691 154,103 54,050 75,171 160,178 178,256 -3.20%
-
NP to SH 146,595 222,691 154,103 54,050 75,171 160,257 178,256 -3.20%
-
Tax Rate 25.49% 24.74% 24.87% 27.10% 29.95% 26.96% 25.62% -
Total Cost 1,772,252 1,599,438 1,164,994 975,337 1,279,508 1,622,844 1,500,533 2.81%
-
Net Worth 1,111,867 1,039,497 888,177 802,649 763,174 743,437 651,330 9.31%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 75,659 75,659 65,790 16,447 32,895 75,659 75,659 0.00%
Div Payout % 51.61% 33.98% 42.69% 30.43% 43.76% 47.21% 42.44% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,111,867 1,039,497 888,177 802,649 763,174 743,437 651,330 9.31%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.64% 12.22% 11.68% 5.25% 5.55% 8.98% 10.62% -
ROE 13.18% 21.42% 17.35% 6.73% 9.85% 21.56% 27.37% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 291.66 276.96 200.50 156.46 205.91 271.01 255.17 2.25%
EPS 22.28 33.85 23.42 8.22 11.43 24.36 27.09 -3.20%
DPS 11.50 11.50 10.00 2.50 5.00 11.50 11.50 0.00%
NAPS 1.69 1.58 1.35 1.22 1.16 1.13 0.99 9.31%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 291.66 276.96 200.50 156.46 205.91 271.01 255.17 2.25%
EPS 22.28 33.85 23.42 8.22 11.43 24.36 27.09 -3.20%
DPS 11.50 11.50 10.00 2.50 5.00 11.50 11.50 0.00%
NAPS 1.69 1.58 1.35 1.22 1.16 1.13 0.99 9.31%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.65 3.88 3.20 2.78 2.49 3.62 5.97 -
P/RPS 1.25 1.40 1.60 1.78 1.21 1.34 2.34 -9.91%
P/EPS 16.38 11.46 13.66 33.84 21.79 14.86 22.03 -4.81%
EY 6.10 8.72 7.32 2.96 4.59 6.73 4.54 5.04%
DY 3.15 2.96 3.13 0.90 2.01 3.18 1.93 8.49%
P/NAPS 2.16 2.46 2.37 2.28 2.15 3.20 6.03 -15.71%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 25/08/23 26/08/22 27/08/21 26/08/20 27/08/19 27/08/18 -
Price 3.28 3.95 3.26 3.07 2.15 3.38 6.04 -
P/RPS 1.12 1.43 1.63 1.96 1.04 1.25 2.37 -11.73%
P/EPS 14.72 11.67 13.92 37.37 18.82 13.88 22.29 -6.67%
EY 6.79 8.57 7.19 2.68 5.31 7.21 4.49 7.12%
DY 3.51 2.91 3.07 0.81 2.33 3.40 1.90 10.76%
P/NAPS 1.94 2.50 2.41 2.52 1.85 2.99 6.10 -17.36%

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