[PADINI] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -10.97%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,826,999 1,047,732 993,752 1,696,949 1,744,463 1,661,363 1,459,292 3.81%
PBT 321,662 116,142 42,055 199,546 226,636 213,357 210,332 7.33%
Tax -78,817 -29,010 -15,333 -53,099 -63,606 -52,908 -51,990 7.17%
NP 242,845 87,132 26,722 146,447 163,030 160,449 158,342 7.38%
-
NP to SH 242,845 87,132 26,722 146,447 163,109 160,449 155,262 7.73%
-
Tax Rate 24.50% 24.98% 36.46% 26.61% 28.07% 24.80% 24.72% -
Total Cost 1,584,154 960,600 967,030 1,550,502 1,581,433 1,500,914 1,300,950 3.33%
-
Net Worth 1,006,601 848,703 809,228 782,912 710,542 618,434 539,485 10.94%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 82,238 49,343 - 49,343 75,659 75,659 75,651 1.40%
Div Payout % 33.86% 56.63% - 33.69% 46.39% 47.15% 48.73% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,006,601 848,703 809,228 782,912 710,542 618,434 539,485 10.94%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.29% 8.32% 2.69% 8.63% 9.35% 9.66% 10.85% -
ROE 24.13% 10.27% 3.30% 18.71% 22.96% 25.94% 28.78% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 277.70 159.25 151.05 257.93 265.15 252.52 221.81 3.81%
EPS 36.91 13.24 4.06 22.26 24.79 24.39 23.60 7.73%
DPS 12.50 7.50 0.00 7.50 11.50 11.50 11.50 1.39%
NAPS 1.53 1.29 1.23 1.19 1.08 0.94 0.82 10.94%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 184.99 106.09 100.62 171.83 176.64 168.22 147.76 3.81%
EPS 24.59 8.82 2.71 14.83 16.52 16.25 15.72 7.73%
DPS 8.33 5.00 0.00 5.00 7.66 7.66 7.66 1.40%
NAPS 1.0192 0.8594 0.8194 0.7927 0.7195 0.6262 0.5463 10.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.99 3.45 3.00 2.02 3.59 4.47 3.00 -
P/RPS 1.44 2.17 1.99 0.78 1.35 1.77 1.35 1.08%
P/EPS 10.81 26.05 73.86 9.07 14.48 18.33 12.71 -2.66%
EY 9.25 3.84 1.35 11.02 6.91 5.46 7.87 2.72%
DY 3.13 2.17 0.00 3.71 3.20 2.57 3.83 -3.30%
P/NAPS 2.61 2.67 2.44 1.70 3.32 4.76 3.66 -5.47%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 25/05/21 27/05/20 28/05/19 23/05/18 30/05/17 -
Price 3.75 3.20 2.91 2.74 3.99 5.35 3.29 -
P/RPS 1.35 2.01 1.93 1.06 1.50 2.12 1.48 -1.51%
P/EPS 10.16 24.16 71.65 12.31 16.09 21.94 13.94 -5.13%
EY 9.84 4.14 1.40 8.12 6.21 4.56 7.17 5.41%
DY 3.33 2.34 0.00 2.74 2.88 2.15 3.50 -0.82%
P/NAPS 2.45 2.48 2.37 2.30 3.69 5.69 4.01 -7.88%

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