[PADINI] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 30.62%
YoY- 226.07%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,699,105 1,616,803 1,319,097 1,047,732 981,266 800,051 1,029,387 39.53%
PBT 305,484 290,072 205,110 116,142 91,063 25,136 74,146 156.33%
Tax -73,404 -70,243 -51,007 -29,010 -24,356 -8,669 -20,096 136.61%
NP 232,080 219,829 154,103 87,132 66,707 16,467 54,050 163.47%
-
NP to SH 232,080 219,829 154,103 87,132 66,707 16,467 54,050 163.47%
-
Tax Rate 24.03% 24.22% 24.87% 24.98% 26.75% 34.49% 27.10% -
Total Cost 1,467,025 1,396,974 1,164,994 960,600 914,559 783,584 975,337 31.17%
-
Net Worth 980,285 927,652 888,177 848,703 828,965 782,912 802,649 14.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 82,238 82,238 65,790 49,343 32,895 16,447 16,447 191.55%
Div Payout % 35.44% 37.41% 42.69% 56.63% 49.31% 99.88% 30.43% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 980,285 927,652 888,177 848,703 828,965 782,912 802,649 14.21%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.66% 13.60% 11.68% 8.32% 6.80% 2.06% 5.25% -
ROE 23.67% 23.70% 17.35% 10.27% 8.05% 2.10% 6.73% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 258.26 245.75 200.50 159.25 149.15 121.61 156.46 39.54%
EPS 35.28 33.41 23.42 13.24 10.14 2.50 8.22 163.40%
DPS 12.50 12.50 10.00 7.50 5.00 2.50 2.50 191.54%
NAPS 1.49 1.41 1.35 1.29 1.26 1.19 1.22 14.21%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 172.04 163.71 133.57 106.09 99.36 81.01 104.23 39.53%
EPS 23.50 22.26 15.60 8.82 6.75 1.67 5.47 163.57%
DPS 8.33 8.33 6.66 5.00 3.33 1.67 1.67 191.08%
NAPS 0.9926 0.9393 0.8993 0.8594 0.8394 0.7927 0.8127 14.21%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.35 3.15 3.20 3.45 2.80 3.12 2.78 -
P/RPS 1.30 1.28 1.60 2.17 1.88 2.57 1.78 -18.85%
P/EPS 9.50 9.43 13.66 26.05 27.62 124.65 33.84 -57.02%
EY 10.53 10.61 7.32 3.84 3.62 0.80 2.96 132.49%
DY 3.73 3.97 3.13 2.17 1.79 0.80 0.90 157.34%
P/NAPS 2.25 2.23 2.37 2.67 2.22 2.62 2.28 -0.87%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 26/08/22 27/05/22 23/02/22 26/11/21 27/08/21 -
Price 3.70 3.34 3.26 3.20 3.12 2.80 3.07 -
P/RPS 1.43 1.36 1.63 2.01 2.09 2.30 1.96 -18.90%
P/EPS 10.49 10.00 13.92 24.16 30.77 111.87 37.37 -57.02%
EY 9.53 10.00 7.19 4.14 3.25 0.89 2.68 132.43%
DY 3.38 3.74 3.07 2.34 1.60 0.89 0.81 158.51%
P/NAPS 2.48 2.37 2.41 2.48 2.48 2.35 2.52 -1.05%

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