[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -131.2%
YoY- -181.39%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,319,097 837,897 508,557 81,384 1,029,387 819,552 556,678 78.01%
PBT 205,110 102,897 61,014 -20,817 74,146 60,901 44,097 179.43%
Tax -51,007 -26,253 -16,985 3,953 -20,096 -17,339 -12,725 152.97%
NP 154,103 76,644 44,029 -16,864 54,050 43,562 31,372 189.80%
-
NP to SH 154,103 76,664 44,029 -16,864 54,050 43,562 31,372 189.80%
-
Tax Rate 24.87% 25.51% 27.84% - 27.10% 28.47% 28.86% -
Total Cost 1,164,994 761,253 464,528 98,248 975,337 775,990 525,306 70.31%
-
Net Worth 888,177 848,703 828,965 782,912 802,649 809,228 796,070 7.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 65,790 32,895 16,447 - 16,447 - - -
Div Payout % 42.69% 42.91% 37.36% - 30.43% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 888,177 848,703 828,965 782,912 802,649 809,228 796,070 7.59%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.68% 9.15% 8.66% -20.72% 5.25% 5.32% 5.64% -
ROE 17.35% 9.03% 5.31% -2.15% 6.73% 5.38% 3.94% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 200.50 127.36 77.30 12.37 156.46 124.57 84.61 78.02%
EPS 23.42 11.65 6.69 -2.56 8.22 6.62 4.77 189.71%
DPS 10.00 5.00 2.50 0.00 2.50 0.00 0.00 -
NAPS 1.35 1.29 1.26 1.19 1.22 1.23 1.21 7.59%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 133.57 84.84 51.49 8.24 104.23 82.98 56.37 78.01%
EPS 15.60 7.76 4.46 -1.71 5.47 4.41 3.18 189.55%
DPS 6.66 3.33 1.67 0.00 1.67 0.00 0.00 -
NAPS 0.8993 0.8594 0.8394 0.7927 0.8127 0.8194 0.8061 7.58%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.20 3.45 2.80 3.12 2.78 3.00 2.88 -
P/RPS 1.60 2.71 3.62 25.22 1.78 2.41 3.40 -39.58%
P/EPS 13.66 29.61 41.84 -121.72 33.84 45.31 60.40 -62.98%
EY 7.32 3.38 2.39 -0.82 2.96 2.21 1.66 169.63%
DY 3.13 1.45 0.89 0.00 0.90 0.00 0.00 -
P/NAPS 2.37 2.67 2.22 2.62 2.28 2.44 2.38 -0.28%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 23/02/22 26/11/21 27/08/21 25/05/21 26/02/21 -
Price 3.26 3.20 3.12 2.80 3.07 2.91 2.94 -
P/RPS 1.63 2.51 4.04 22.64 1.96 2.34 3.47 -39.65%
P/EPS 13.92 27.46 46.62 -109.24 37.37 43.95 61.66 -63.02%
EY 7.19 3.64 2.14 -0.92 2.68 2.28 1.62 170.80%
DY 3.07 1.56 0.80 0.00 0.81 0.00 0.00 -
P/NAPS 2.41 2.48 2.48 2.35 2.52 2.37 2.43 -0.55%

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