Highlights

[PADINI] QoQ Quarter Result on 2020-06-30 [#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 -     -201.37%    YoY -     -130.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 174,200 347,316 495,123 338,040 516,470 474,188 462,577 -47.88%
  QoQ % -49.84% -29.85% 46.47% -34.55% 8.92% 2.51% -
  Horiz. % 37.66% 75.08% 107.04% 73.08% 111.65% 102.51% 100.00%
PBT -18,846 24,118 75,171 26,875 73,382 47,086 72,202 -
  QoQ % -178.14% -67.92% 179.71% -63.38% 55.85% -34.79% -
  Horiz. % -26.10% 33.40% 104.11% 37.22% 101.63% 65.21% 100.00%
Tax 2,006 -7,505 -19,381 -7,267 -18,946 -12,480 -19,028 -
  QoQ % 126.73% 61.28% -166.70% 61.64% -51.81% 34.41% -
  Horiz. % -10.54% 39.44% 101.86% 38.19% 99.57% 65.59% 100.00%
NP -16,840 16,613 55,790 19,608 54,436 34,606 53,174 -
  QoQ % -201.37% -70.22% 184.53% -63.98% 57.30% -34.92% -
  Horiz. % -31.67% 31.24% 104.92% 36.88% 102.37% 65.08% 100.00%
NP to SH -16,840 16,613 55,790 19,608 54,436 34,654 53,203 -
  QoQ % -201.37% -70.22% 184.53% -63.98% 57.08% -34.86% -
  Horiz. % -31.65% 31.23% 104.86% 36.86% 102.32% 65.14% 100.00%
Tax Rate - % 31.12 % 25.78 % 27.04 % 25.82 % 26.50 % 26.35 % -
  QoQ % 0.00% 20.71% -4.66% 4.73% -2.57% 0.57% -
  Horiz. % 0.00% 118.10% 97.84% 102.62% 97.99% 100.57% 100.00%
Total Cost 191,040 330,703 439,333 318,432 462,034 439,582 409,403 -39.87%
  QoQ % -42.23% -24.73% 37.97% -31.08% 5.11% 7.37% -
  Horiz. % 46.66% 80.78% 107.31% 77.78% 112.86% 107.37% 100.00%
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.48% 113.33% 113.33% 107.62% 107.62% 102.86% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 16,447 16,447 16,447 26,316 16,447 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 160.00% 100.00%
Div Payout % - % - % 29.48 % 83.88 % 30.21 % 75.94 % 30.92 % -
  QoQ % 0.00% 0.00% -64.85% 177.66% -60.22% 145.60% -
  Horiz. % 0.00% 0.00% 95.34% 271.28% 97.70% 245.60% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.48% 113.33% 113.33% 107.62% 107.62% 102.86% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -9.67 % 4.78 % 11.27 % 5.80 % 10.54 % 7.30 % 11.50 % -
  QoQ % -302.30% -57.59% 94.31% -44.97% 44.38% -36.52% -
  Horiz. % -84.09% 41.57% 98.00% 50.43% 91.65% 63.48% 100.00%
ROE -2.21 % 2.12 % 7.13 % 2.64 % 7.32 % 4.88 % 7.70 % -
  QoQ % -204.25% -70.27% 170.08% -63.93% 50.00% -36.62% -
  Horiz. % -28.70% 27.53% 92.60% 34.29% 95.06% 63.38% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.48 52.79 75.26 51.38 78.50 72.07 70.31 -47.88%
  QoQ % -49.84% -29.86% 46.48% -34.55% 8.92% 2.50% -
  Horiz. % 37.66% 75.08% 107.04% 73.08% 111.65% 102.50% 100.00%
EPS -2.56 2.53 8.48 2.98 8.27 5.27 8.09 -
  QoQ % -201.19% -70.17% 184.56% -63.97% 56.93% -34.86% -
  Horiz. % -31.64% 31.27% 104.82% 36.84% 102.22% 65.14% 100.00%
DPS 0.00 0.00 2.50 2.50 2.50 4.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 160.00% 100.00%
NAPS 1.1600 1.1900 1.1900 1.1300 1.1300 1.0800 1.0500 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.48% 113.33% 113.33% 107.62% 107.62% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 26.48 52.79 75.26 51.38 78.50 72.07 70.31 -47.88%
  QoQ % -49.84% -29.86% 46.48% -34.55% 8.92% 2.50% -
  Horiz. % 37.66% 75.08% 107.04% 73.08% 111.65% 102.50% 100.00%
EPS -2.56 2.53 8.48 2.98 8.27 5.27 8.09 -
  QoQ % -201.19% -70.17% 184.56% -63.97% 56.93% -34.86% -
  Horiz. % -31.64% 31.27% 104.82% 36.84% 102.22% 65.14% 100.00%
DPS 0.00 0.00 2.50 2.50 2.50 4.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 160.00% 100.00%
NAPS 1.1600 1.1900 1.1900 1.1300 1.1300 1.0800 1.0500 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.48% 113.33% 113.33% 107.62% 107.62% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.4900 2.0200 3.2400 3.8200 3.6200 3.5900 3.5100 -
P/RPS 9.40 3.83 4.31 7.43 4.61 4.98 4.99 52.59%
  QoQ % 145.43% -11.14% -41.99% 61.17% -7.43% -0.20% -
  Horiz. % 188.38% 76.75% 86.37% 148.90% 92.38% 99.80% 100.00%
P/EPS -97.28 80.00 38.21 128.17 43.75 68.16 43.40 -
  QoQ % -221.60% 109.37% -70.19% 192.96% -35.81% 57.05% -
  Horiz. % -224.15% 184.33% 88.04% 295.32% 100.81% 157.05% 100.00%
EY -1.03 1.25 2.62 0.78 2.29 1.47 2.30 -
  QoQ % -182.40% -52.29% 235.90% -65.94% 55.78% -36.09% -
  Horiz. % -44.78% 54.35% 113.91% 33.91% 99.57% 63.91% 100.00%
DY 0.00 0.00 0.77 0.65 0.69 1.11 0.71 -
  QoQ % 0.00% 0.00% 18.46% -5.80% -37.84% 56.34% -
  Horiz. % 0.00% 0.00% 108.45% 91.55% 97.18% 156.34% 100.00%
P/NAPS 2.15 1.70 2.72 3.38 3.20 3.32 3.34 -25.47%
  QoQ % 26.47% -37.50% -19.53% 5.63% -3.61% -0.60% -
  Horiz. % 64.37% 50.90% 81.44% 101.20% 95.81% 99.40% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 -
Price 2.1500 2.7400 3.2400 3.4800 3.3800 3.9900 3.5100 -
P/RPS 8.12 5.19 4.31 6.77 4.31 5.54 4.99 38.39%
  QoQ % 56.45% 20.42% -36.34% 57.08% -22.20% 11.02% -
  Horiz. % 162.73% 104.01% 86.37% 135.67% 86.37% 111.02% 100.00%
P/EPS -84.00 108.51 38.21 116.76 40.85 75.75 43.40 -
  QoQ % -177.41% 183.98% -67.27% 185.83% -46.07% 74.54% -
  Horiz. % -193.55% 250.02% 88.04% 269.03% 94.12% 174.54% 100.00%
EY -1.19 0.92 2.62 0.86 2.45 1.32 2.30 -
  QoQ % -229.35% -64.89% 204.65% -64.90% 85.61% -42.61% -
  Horiz. % -51.74% 40.00% 113.91% 37.39% 106.52% 57.39% 100.00%
DY 0.00 0.00 0.77 0.72 0.74 1.00 0.71 -
  QoQ % 0.00% 0.00% 6.94% -2.70% -26.00% 40.85% -
  Horiz. % 0.00% 0.00% 108.45% 101.41% 104.23% 140.85% 100.00%
P/NAPS 1.85 2.30 2.72 3.08 2.99 3.69 3.34 -32.58%
  QoQ % -19.57% -15.44% -11.69% 3.01% -18.97% 10.48% -
  Horiz. % 55.39% 68.86% 81.44% 92.22% 89.52% 110.48% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS