[PADINI] YoY Annualized Quarter 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- -7.43%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,951,565 1,794,398 1,117,196 1,092,736 1,573,972 1,688,736 1,601,170 3.35%
PBT 214,070 292,598 137,196 81,201 168,218 194,548 211,898 0.16%
Tax -53,685 -72,084 -35,004 -23,118 -45,537 -53,561 -50,608 0.98%
NP 160,385 220,514 102,192 58,082 122,681 140,986 161,290 -0.09%
-
NP to SH 160,385 220,514 102,218 58,082 122,681 141,092 161,290 -0.09%
-
Tax Rate 25.08% 24.64% 25.51% 28.47% 27.07% 27.53% 23.88% -
Total Cost 1,791,180 1,573,884 1,015,004 1,034,653 1,451,290 1,547,749 1,439,880 3.70%
-
Net Worth 1,111,867 1,006,601 848,703 809,228 782,912 710,542 618,434 10.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 65,790 65,790 43,860 - 43,860 78,949 78,949 -2.99%
Div Payout % 41.02% 29.84% 42.91% - 35.75% 55.96% 48.95% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,111,867 1,006,601 848,703 809,228 782,912 710,542 618,434 10.26%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.22% 12.29% 9.15% 5.32% 7.79% 8.35% 10.07% -
ROE 14.42% 21.91% 12.04% 7.18% 15.67% 19.86% 26.08% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 296.63 272.74 169.81 166.09 239.24 256.68 243.37 3.35%
EPS 24.37 33.52 15.53 8.83 18.65 21.44 24.52 -0.10%
DPS 10.00 10.00 6.67 0.00 6.67 12.00 12.00 -2.99%
NAPS 1.69 1.53 1.29 1.23 1.19 1.08 0.94 10.26%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 197.61 181.69 113.12 110.65 159.37 170.99 162.13 3.35%
EPS 16.24 22.33 10.35 5.88 12.42 14.29 16.33 -0.09%
DPS 6.66 6.66 4.44 0.00 4.44 7.99 7.99 -2.98%
NAPS 1.1258 1.0192 0.8594 0.8194 0.7927 0.7195 0.6262 10.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.43 3.99 3.45 3.00 2.02 3.59 4.47 -
P/RPS 1.16 1.46 2.03 1.81 0.84 1.40 1.84 -7.39%
P/EPS 14.07 11.90 22.21 33.98 10.83 16.74 18.23 -4.22%
EY 7.11 8.40 4.50 2.94 9.23 5.97 5.48 4.43%
DY 2.92 2.51 1.93 0.00 3.30 3.34 2.68 1.43%
P/NAPS 2.03 2.61 2.67 2.44 1.70 3.32 4.76 -13.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 27/05/22 25/05/21 27/05/20 28/05/19 23/05/18 -
Price 3.87 3.75 3.20 2.91 2.74 3.99 5.35 -
P/RPS 1.30 1.37 1.88 1.75 1.15 1.55 2.20 -8.38%
P/EPS 15.87 11.19 20.60 32.96 14.69 18.61 21.82 -5.16%
EY 6.30 8.94 4.86 3.03 6.81 5.37 4.58 5.45%
DY 2.58 2.67 2.08 0.00 2.43 3.01 2.24 2.38%
P/NAPS 2.29 2.45 2.48 2.37 2.30 3.69 5.69 -14.06%

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