[PADINI] YoY Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -18.3%
YoY- -53.07%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,822,129 1,319,097 1,029,387 1,354,679 1,783,022 1,678,790 1,570,902 2.50%
PBT 295,891 205,110 74,146 107,318 219,293 239,650 213,213 5.61%
Tax -73,200 -51,007 -20,096 -32,147 -59,117 -61,392 -55,825 4.61%
NP 222,691 154,103 54,050 75,171 160,176 178,258 157,388 5.95%
-
NP to SH 222,691 154,103 54,050 75,171 160,176 178,258 157,388 5.95%
-
Tax Rate 24.74% 24.87% 27.10% 29.95% 26.96% 25.62% 26.18% -
Total Cost 1,599,438 1,164,994 975,337 1,279,508 1,622,846 1,500,532 1,413,514 2.07%
-
Net Worth 1,039,497 888,177 802,649 763,174 743,437 651,330 552,643 11.09%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 75,659 65,790 16,447 49,343 75,659 75,659 75,659 0.00%
Div Payout % 33.98% 42.69% 30.43% 65.64% 47.24% 42.44% 48.07% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,039,497 888,177 802,649 763,174 743,437 651,330 552,643 11.09%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.22% 11.68% 5.25% 5.55% 8.98% 10.62% 10.02% -
ROE 21.42% 17.35% 6.73% 9.85% 21.55% 27.37% 28.48% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 276.96 200.50 156.46 205.91 271.01 255.17 238.77 2.50%
EPS 33.85 23.42 8.22 11.43 24.35 27.09 23.92 5.95%
DPS 11.50 10.00 2.50 7.50 11.50 11.50 11.50 0.00%
NAPS 1.58 1.35 1.22 1.16 1.13 0.99 0.84 11.09%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 184.50 133.57 104.23 137.17 180.54 169.99 159.06 2.50%
EPS 22.55 15.60 5.47 7.61 16.22 18.05 15.94 5.94%
DPS 7.66 6.66 1.67 5.00 7.66 7.66 7.66 0.00%
NAPS 1.0525 0.8993 0.8127 0.7728 0.7528 0.6595 0.5596 11.09%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.88 3.20 2.78 2.49 3.62 5.97 3.52 -
P/RPS 1.40 1.60 1.78 1.21 1.34 2.34 1.47 -0.80%
P/EPS 11.46 13.66 33.84 21.79 14.87 22.03 14.71 -4.07%
EY 8.72 7.32 2.96 4.59 6.73 4.54 6.80 4.23%
DY 2.96 3.13 0.90 3.01 3.18 1.93 3.27 -1.64%
P/NAPS 2.46 2.37 2.28 2.15 3.20 6.03 4.19 -8.48%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 27/08/21 26/08/20 27/08/19 27/08/18 25/08/17 -
Price 3.95 3.26 3.07 2.15 3.38 6.04 4.23 -
P/RPS 1.43 1.63 1.96 1.04 1.25 2.37 1.77 -3.49%
P/EPS 11.67 13.92 37.37 18.82 13.88 22.29 17.68 -6.68%
EY 8.57 7.19 2.68 5.31 7.20 4.49 5.66 7.15%
DY 2.91 3.07 0.81 3.49 3.40 1.90 2.72 1.13%
P/NAPS 2.50 2.41 2.52 1.85 2.99 6.10 5.04 -11.02%

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