[PADINI] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -51.03%
YoY- 9.15%
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,354,679 1,573,972 1,666,326 1,352,160 1,783,022 1,688,736 1,584,728 -9.93%
PBT 107,318 168,218 204,092 107,500 219,293 194,548 197,652 -33.46%
Tax -32,147 -45,537 -53,296 -29,068 -59,117 -53,561 -55,380 -30.43%
NP 75,171 122,681 150,796 78,432 160,176 140,986 142,272 -34.66%
-
NP to SH 75,171 122,681 150,796 78,432 160,176 141,092 142,334 -34.68%
-
Tax Rate 29.95% 27.07% 26.11% 27.04% 26.96% 27.53% 28.02% -
Total Cost 1,279,508 1,451,290 1,515,530 1,273,728 1,622,846 1,547,749 1,442,456 -7.68%
-
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 49,343 43,860 65,790 65,790 75,659 78,949 65,790 -17.46%
Div Payout % 65.64% 35.75% 43.63% 83.88% 47.24% 55.96% 46.22% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.55% 7.79% 9.05% 5.80% 8.98% 8.35% 8.98% -
ROE 9.85% 15.67% 19.26% 10.55% 21.55% 19.86% 20.60% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 205.91 239.24 253.28 205.52 271.01 256.68 240.87 -9.93%
EPS 11.43 18.65 22.92 11.92 24.35 21.44 21.64 -34.68%
DPS 7.50 6.67 10.00 10.00 11.50 12.00 10.00 -17.46%
NAPS 1.16 1.19 1.19 1.13 1.13 1.08 1.05 6.87%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 137.17 159.37 168.72 136.91 180.54 170.99 160.46 -9.93%
EPS 7.61 12.42 15.27 7.94 16.22 14.29 14.41 -34.69%
DPS 5.00 4.44 6.66 6.66 7.66 7.99 6.66 -17.41%
NAPS 0.7728 0.7927 0.7927 0.7528 0.7528 0.7195 0.6995 6.87%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.49 2.02 3.24 3.82 3.62 3.59 3.51 -
P/RPS 1.21 0.84 1.28 1.86 1.34 1.40 1.46 -11.77%
P/EPS 21.79 10.83 14.14 32.04 14.87 16.74 16.22 21.77%
EY 4.59 9.23 7.07 3.12 6.73 5.97 6.16 -17.82%
DY 3.01 3.30 3.09 2.62 3.18 3.34 2.85 3.71%
P/NAPS 2.15 1.70 2.72 3.38 3.20 3.32 3.34 -25.46%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 -
Price 2.15 2.74 3.24 3.48 3.38 3.99 3.51 -
P/RPS 1.04 1.15 1.28 1.69 1.25 1.55 1.46 -20.25%
P/EPS 18.82 14.69 14.14 29.19 13.88 18.61 16.22 10.42%
EY 5.31 6.81 7.07 3.43 7.20 5.37 6.16 -9.43%
DY 3.49 2.43 3.09 2.87 3.40 3.01 2.85 14.47%
P/NAPS 1.85 2.30 2.72 3.08 2.99 3.69 3.34 -32.57%

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