[PADINI] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -14.2%
YoY- -81.75%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 981,266 800,051 1,029,387 993,752 1,078,194 1,327,359 1,354,679 -19.29%
PBT 91,063 25,136 74,146 42,055 49,369 108,636 107,318 -10.34%
Tax -24,356 -8,669 -20,096 -15,333 -18,224 -32,354 -32,147 -16.84%
NP 66,707 16,467 54,050 26,722 31,145 76,282 75,171 -7.63%
-
NP to SH 66,707 16,467 54,050 26,722 31,145 76,282 75,171 -7.63%
-
Tax Rate 26.75% 34.49% 27.10% 36.46% 36.91% 29.78% 29.95% -
Total Cost 914,559 783,584 975,337 967,030 1,047,049 1,251,077 1,279,508 -20.00%
-
Net Worth 828,965 782,912 802,649 809,228 796,070 782,912 763,174 5.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 32,895 16,447 16,447 - - 16,447 32,895 0.00%
Div Payout % 49.31% 99.88% 30.43% - - 21.56% 43.76% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 828,965 782,912 802,649 809,228 796,070 782,912 763,174 5.65%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.80% 2.06% 5.25% 2.69% 2.89% 5.75% 5.55% -
ROE 8.05% 2.10% 6.73% 3.30% 3.91% 9.74% 9.85% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 149.15 121.61 156.46 151.05 163.88 201.75 205.91 -19.29%
EPS 10.14 2.50 8.22 4.06 4.73 11.59 11.43 -7.65%
DPS 5.00 2.50 2.50 0.00 0.00 2.50 5.00 0.00%
NAPS 1.26 1.19 1.22 1.23 1.21 1.19 1.16 5.65%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 99.36 81.01 104.23 100.62 109.17 134.40 137.17 -19.29%
EPS 6.75 1.67 5.47 2.71 3.15 7.72 7.61 -7.66%
DPS 3.33 1.67 1.67 0.00 0.00 1.67 3.33 0.00%
NAPS 0.8394 0.7927 0.8127 0.8194 0.8061 0.7927 0.7728 5.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.80 3.12 2.78 3.00 2.88 2.33 2.49 -
P/RPS 1.88 2.57 1.78 1.99 1.76 1.15 1.21 34.03%
P/EPS 27.62 124.65 33.84 73.86 60.84 20.10 21.79 17.07%
EY 3.62 0.80 2.96 1.35 1.64 4.98 4.59 -14.60%
DY 1.79 0.80 0.90 0.00 0.00 1.07 2.01 -7.41%
P/NAPS 2.22 2.62 2.28 2.44 2.38 1.96 2.15 2.15%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 27/08/21 25/05/21 26/02/21 27/11/20 26/08/20 -
Price 3.12 2.80 3.07 2.91 2.94 2.68 2.15 -
P/RPS 2.09 2.30 1.96 1.93 1.79 1.33 1.04 59.04%
P/EPS 30.77 111.87 37.37 71.65 62.10 23.11 18.82 38.65%
EY 3.25 0.89 2.68 1.40 1.61 4.33 5.31 -27.84%
DY 1.60 0.89 0.81 0.00 0.00 0.93 2.33 -22.11%
P/NAPS 2.48 2.35 2.52 2.37 2.43 2.25 1.85 21.51%

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