[PADINI] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 49.0%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 819,552 1,180,479 1,266,552 1,200,878 1,110,417 952,318 755,960 1.35%
PBT 60,901 126,164 145,911 158,924 158,780 135,113 89,824 -6.26%
Tax -17,339 -34,153 -40,171 -37,956 -40,873 -35,083 -27,779 -7.54%
NP 43,562 92,011 105,740 120,968 117,907 100,030 62,045 -5.71%
-
NP to SH 43,562 92,011 105,819 120,968 117,907 100,030 62,045 -5.71%
-
Tax Rate 28.47% 27.07% 27.53% 23.88% 25.74% 25.97% 30.93% -
Total Cost 775,990 1,088,468 1,160,812 1,079,910 992,510 852,288 693,915 1.87%
-
Net Worth 809,228 782,912 710,542 618,434 539,485 460,536 403,298 12.29%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 32,895 59,211 59,211 59,211 59,211 49,343 -
Div Payout % - 35.75% 55.96% 48.95% 50.22% 59.19% 79.53% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 809,228 782,912 710,542 618,434 539,485 460,536 403,298 12.29%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.32% 7.79% 8.35% 10.07% 10.62% 10.50% 8.21% -
ROE 5.38% 11.75% 14.89% 19.56% 21.86% 21.72% 15.38% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 124.57 179.43 192.51 182.53 168.78 144.75 114.90 1.35%
EPS 6.62 13.99 16.08 18.39 17.92 15.20 9.43 -5.72%
DPS 0.00 5.00 9.00 9.00 9.00 9.00 7.50 -
NAPS 1.23 1.19 1.08 0.94 0.82 0.70 0.613 12.29%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 82.98 119.53 128.25 121.60 112.44 96.43 76.55 1.35%
EPS 4.41 9.32 10.71 12.25 11.94 10.13 6.28 -5.71%
DPS 0.00 3.33 6.00 6.00 6.00 6.00 5.00 -
NAPS 0.8194 0.7927 0.7195 0.6262 0.5463 0.4663 0.4084 12.29%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.00 2.02 3.59 4.47 3.00 2.07 1.46 -
P/RPS 2.41 1.13 1.86 2.45 1.78 1.43 1.27 11.25%
P/EPS 45.31 14.44 22.32 24.31 16.74 13.61 15.48 19.58%
EY 2.21 6.92 4.48 4.11 5.97 7.35 6.46 -16.35%
DY 0.00 2.48 2.51 2.01 3.00 4.35 5.14 -
P/NAPS 2.44 1.70 3.32 4.76 3.66 2.96 2.38 0.41%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 27/05/20 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 -
Price 2.91 2.74 3.99 5.35 3.29 2.30 1.35 -
P/RPS 2.34 1.53 2.07 2.93 1.95 1.59 1.17 12.23%
P/EPS 43.95 19.59 24.81 29.10 18.36 15.13 14.32 20.53%
EY 2.28 5.10 4.03 3.44 5.45 6.61 6.99 -17.01%
DY 0.00 1.82 2.26 1.68 2.74 3.91 5.56 -
P/NAPS 2.37 2.30 3.69 5.69 4.01 3.29 2.20 1.24%

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