[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -89.92%
YoY- -42.46%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,783,022 1,266,552 792,364 329,787 1,678,790 1,200,878 775,609 74.45%
PBT 219,293 145,911 98,826 26,624 239,650 158,924 108,883 59.68%
Tax -59,117 -40,171 -27,690 -8,662 -61,392 -37,956 -27,694 66.01%
NP 160,176 105,740 71,136 17,962 178,258 120,968 81,189 57.49%
-
NP to SH 160,176 105,819 71,167 17,964 178,258 120,968 81,189 57.49%
-
Tax Rate 26.96% 27.53% 28.02% 32.53% 25.62% 23.88% 25.43% -
Total Cost 1,622,846 1,160,812 721,228 311,825 1,500,532 1,079,910 694,420 76.37%
-
Net Worth 743,437 710,542 690,804 657,909 651,330 618,434 598,697 15.57%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 75,659 59,211 32,895 16,447 75,659 59,211 32,895 74.50%
Div Payout % 47.24% 55.96% 46.22% 91.56% 42.44% 48.95% 40.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 743,437 710,542 690,804 657,909 651,330 618,434 598,697 15.57%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.98% 8.35% 8.98% 5.45% 10.62% 10.07% 10.47% -
ROE 21.55% 14.89% 10.30% 2.73% 27.37% 19.56% 13.56% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 271.01 192.51 120.44 50.13 255.17 182.53 117.89 74.44%
EPS 24.35 16.08 10.82 2.73 27.09 18.39 12.34 57.51%
DPS 11.50 9.00 5.00 2.50 11.50 9.00 5.00 74.50%
NAPS 1.13 1.08 1.05 1.00 0.99 0.94 0.91 15.57%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 271.01 192.51 120.44 50.13 255.17 182.53 117.89 74.44%
EPS 24.35 16.08 10.82 2.73 27.09 18.39 12.34 57.51%
DPS 11.50 9.00 5.00 2.50 11.50 9.00 5.00 74.50%
NAPS 1.13 1.08 1.05 1.00 0.99 0.94 0.91 15.57%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.62 3.59 3.51 5.88 5.97 4.47 5.28 -
P/RPS 1.34 1.86 2.91 11.73 2.34 2.45 4.48 -55.37%
P/EPS 14.87 22.32 32.45 215.35 22.03 24.31 42.79 -50.66%
EY 6.73 4.48 3.08 0.46 4.54 4.11 2.34 102.63%
DY 3.18 2.51 1.42 0.43 1.93 2.01 0.95 124.26%
P/NAPS 3.20 3.32 3.34 5.88 6.03 4.76 5.80 -32.80%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 -
Price 3.38 3.99 3.51 5.52 6.04 5.35 5.35 -
P/RPS 1.25 2.07 2.91 11.01 2.37 2.93 4.54 -57.77%
P/EPS 13.88 24.81 32.45 202.16 22.29 29.10 43.35 -53.29%
EY 7.20 4.03 3.08 0.49 4.49 3.44 2.31 113.82%
DY 3.40 2.26 1.42 0.45 1.90 1.68 0.93 137.88%
P/NAPS 2.99 3.69 3.34 5.52 6.10 5.69 5.88 -36.37%

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