[PADINI] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 1.03%
YoY- -1.88%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,616,803 800,051 1,327,359 1,791,275 1,693,401 1,576,044 1,341,653 3.15%
PBT 290,072 25,136 108,636 219,545 224,363 215,483 181,998 8.07%
Tax -70,243 -8,669 -32,354 -57,721 -59,365 -53,661 -46,577 7.08%
NP 219,829 16,467 76,282 161,824 164,998 161,822 135,421 8.40%
-
NP to SH 219,829 16,467 76,282 161,901 165,000 159,992 134,171 8.57%
-
Tax Rate 24.22% 34.49% 29.78% 26.29% 26.46% 24.90% 25.59% -
Total Cost 1,396,974 783,584 1,251,077 1,629,451 1,528,403 1,414,222 1,206,232 2.47%
-
Net Worth 927,652 782,912 782,912 743,437 657,909 565,802 481,801 11.53%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 82,238 16,447 16,447 75,659 75,659 75,659 75,651 1.40%
Div Payout % 37.41% 99.88% 21.56% 46.73% 45.85% 47.29% 56.38% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 927,652 782,912 782,912 743,437 657,909 565,802 481,801 11.53%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,839 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 13.60% 2.06% 5.75% 9.03% 9.74% 10.27% 10.09% -
ROE 23.70% 2.10% 9.74% 21.78% 25.08% 28.28% 27.85% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 245.75 121.61 201.75 272.27 257.39 239.55 203.95 3.15%
EPS 33.41 2.50 11.59 24.61 25.08 24.32 20.40 8.56%
DPS 12.50 2.50 2.50 11.50 11.50 11.50 11.50 1.39%
NAPS 1.41 1.19 1.19 1.13 1.00 0.86 0.7324 11.52%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 163.71 81.01 134.40 181.38 171.47 159.58 135.85 3.15%
EPS 22.26 1.67 7.72 16.39 16.71 16.20 13.59 8.56%
DPS 8.33 1.67 1.67 7.66 7.66 7.66 7.66 1.40%
NAPS 0.9393 0.7927 0.7927 0.7528 0.6662 0.5729 0.4879 11.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.15 3.12 2.33 3.82 5.88 4.55 2.85 -
P/RPS 1.28 2.57 1.15 1.40 2.28 1.90 1.40 -1.48%
P/EPS 9.43 124.65 20.10 15.52 23.45 18.71 13.97 -6.33%
EY 10.61 0.80 4.98 6.44 4.27 5.34 7.16 6.77%
DY 3.97 0.80 1.07 3.01 1.96 2.53 4.04 -0.29%
P/NAPS 2.23 2.62 1.96 3.38 5.88 5.29 3.89 -8.85%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 27/11/20 27/11/19 29/11/18 29/11/17 25/11/16 -
Price 3.34 2.80 2.68 3.48 5.52 5.09 2.82 -
P/RPS 1.36 2.30 1.33 1.28 2.14 2.12 1.38 -0.24%
P/EPS 10.00 111.87 23.11 14.14 22.01 20.93 13.83 -5.25%
EY 10.00 0.89 4.33 7.07 4.54 4.78 7.23 5.55%
DY 3.74 0.89 0.93 3.30 2.08 2.26 4.08 -1.43%
P/NAPS 2.37 2.35 2.25 3.08 5.52 5.92 3.85 -7.76%

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