[PADINI] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 184.53%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 310,720 174,200 347,316 495,123 338,040 516,470 474,188 -24.50%
PBT 28,193 -18,846 24,118 75,171 26,875 73,382 47,086 -28.89%
Tax -7,474 2,006 -7,505 -19,381 -7,267 -18,946 -12,480 -28.88%
NP 20,719 -16,840 16,613 55,790 19,608 54,436 34,606 -28.89%
-
NP to SH 20,719 -16,840 16,613 55,790 19,608 54,436 34,654 -28.96%
-
Tax Rate 26.51% - 31.12% 25.78% 27.04% 25.82% 26.50% -
Total Cost 290,001 191,040 330,703 439,333 318,432 462,034 439,582 -24.15%
-
Net Worth 782,912 763,174 782,912 782,912 743,437 743,437 710,542 6.66%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 16,447 16,447 16,447 26,316 -
Div Payout % - - - 29.48% 83.88% 30.21% 75.94% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 782,912 763,174 782,912 782,912 743,437 743,437 710,542 6.66%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.67% -9.67% 4.78% 11.27% 5.80% 10.54% 7.30% -
ROE 2.65% -2.21% 2.12% 7.13% 2.64% 7.32% 4.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.23 26.48 52.79 75.26 51.38 78.50 72.07 -24.49%
EPS 3.15 -2.56 2.53 8.48 2.98 8.27 5.27 -28.97%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 4.00 -
NAPS 1.19 1.16 1.19 1.19 1.13 1.13 1.08 6.66%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 47.23 26.48 52.79 75.26 51.38 78.50 72.07 -24.49%
EPS 3.15 -2.56 2.53 8.48 2.98 8.27 5.27 -28.97%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 4.00 -
NAPS 1.19 1.16 1.19 1.19 1.13 1.13 1.08 6.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.33 2.49 2.02 3.24 3.82 3.62 3.59 -
P/RPS 4.93 9.40 3.83 4.31 7.43 4.61 4.98 -0.66%
P/EPS 73.99 -97.28 80.00 38.21 128.17 43.75 68.16 5.60%
EY 1.35 -1.03 1.25 2.62 0.78 2.29 1.47 -5.50%
DY 0.00 0.00 0.00 0.77 0.65 0.69 1.11 -
P/NAPS 1.96 2.15 1.70 2.72 3.38 3.20 3.32 -29.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 -
Price 2.68 2.15 2.74 3.24 3.48 3.38 3.99 -
P/RPS 5.67 8.12 5.19 4.31 6.77 4.31 5.54 1.55%
P/EPS 85.10 -84.00 108.51 38.21 116.76 40.85 75.75 8.04%
EY 1.18 -1.19 0.92 2.62 0.86 2.45 1.32 -7.18%
DY 0.00 0.00 0.00 0.77 0.72 0.74 1.00 -
P/NAPS 2.25 1.85 2.30 2.72 3.08 2.99 3.69 -28.02%

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