[PADINI] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 102.27%
YoY- -28.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,047,732 981,266 800,051 1,029,387 993,752 1,078,194 1,327,359 -14.60%
PBT 116,142 91,063 25,136 74,146 42,055 49,369 108,636 4.55%
Tax -29,010 -24,356 -8,669 -20,096 -15,333 -18,224 -32,354 -7.02%
NP 87,132 66,707 16,467 54,050 26,722 31,145 76,282 9.27%
-
NP to SH 87,132 66,707 16,467 54,050 26,722 31,145 76,282 9.27%
-
Tax Rate 24.98% 26.75% 34.49% 27.10% 36.46% 36.91% 29.78% -
Total Cost 960,600 914,559 783,584 975,337 967,030 1,047,049 1,251,077 -16.16%
-
Net Worth 848,703 828,965 782,912 802,649 809,228 796,070 782,912 5.53%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 49,343 32,895 16,447 16,447 - - 16,447 108.15%
Div Payout % 56.63% 49.31% 99.88% 30.43% - - 21.56% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 848,703 828,965 782,912 802,649 809,228 796,070 782,912 5.53%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.32% 6.80% 2.06% 5.25% 2.69% 2.89% 5.75% -
ROE 10.27% 8.05% 2.10% 6.73% 3.30% 3.91% 9.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 159.25 149.15 121.61 156.46 151.05 163.88 201.75 -14.60%
EPS 13.24 10.14 2.50 8.22 4.06 4.73 11.59 9.28%
DPS 7.50 5.00 2.50 2.50 0.00 0.00 2.50 108.14%
NAPS 1.29 1.26 1.19 1.22 1.23 1.21 1.19 5.53%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 106.09 99.36 81.01 104.23 100.62 109.17 134.40 -14.60%
EPS 8.82 6.75 1.67 5.47 2.71 3.15 7.72 9.29%
DPS 5.00 3.33 1.67 1.67 0.00 0.00 1.67 107.87%
NAPS 0.8594 0.8394 0.7927 0.8127 0.8194 0.8061 0.7927 5.53%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.45 2.80 3.12 2.78 3.00 2.88 2.33 -
P/RPS 2.17 1.88 2.57 1.78 1.99 1.76 1.15 52.75%
P/EPS 26.05 27.62 124.65 33.84 73.86 60.84 20.10 18.88%
EY 3.84 3.62 0.80 2.96 1.35 1.64 4.98 -15.92%
DY 2.17 1.79 0.80 0.90 0.00 0.00 1.07 60.28%
P/NAPS 2.67 2.22 2.62 2.28 2.44 2.38 1.96 22.90%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 26/11/21 27/08/21 25/05/21 26/02/21 27/11/20 -
Price 3.20 3.12 2.80 3.07 2.91 2.94 2.68 -
P/RPS 2.01 2.09 2.30 1.96 1.93 1.79 1.33 31.72%
P/EPS 24.16 30.77 111.87 37.37 71.65 62.10 23.11 3.00%
EY 4.14 3.25 0.89 2.68 1.40 1.61 4.33 -2.94%
DY 2.34 1.60 0.89 0.81 0.00 0.00 0.93 85.09%
P/NAPS 2.48 2.48 2.35 2.52 2.37 2.43 2.25 6.71%

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