PADINI | PADINI HOLDINGS BERHAD
2.21 (-1.78%)
T-O (am): 2.27 (08:59:00)
Last updated: 17:00
PADINI Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
PADINI Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Nov 24 | Q1 Sep 24 | 1 | 30 Jun 25 | 393.14 | 16.33 | 11.52 | 2.9% | 2.50 | 1.75 | 13.6% | 1.3% | 56.2% | 56.8% | ||||||||
| 27 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 455.17 | 36.19 | 26.31 | 5.8% | 4.00 | 4.00 | 20.9% | 4.4% | 35.1% | 54.1% | ||||||||
| 30 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 575.37 | 54.68 | 40.52 | 7.0% | 2.50 | 6.16 | 15.1% | 25.8% | 23.7% | 6.6% | ||||||||
| 27 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 500.11 | 70.94 | 53.10 | 10.6% | 2.50 | 8.07 | 28.8% | 1.8% | 99.1% | 27.4% | ||||||||
| 30 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 388.20 | 34.93 | 26.66 | 6.9% | 2.50 | 4.05 | 18.5% | 2.4% | 53.5% | 45.4% | ||||||||
| 25 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 476.33 | 76.44 | 57.30 | 12.0% | 4.00 | 8.71 | 4.2% | 1.0% | 32.1% | 26.0% | ||||||||
| 29 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 457.23 | 58.06 | 43.38 | 9.5% | 2.50 | 6.59 | 10.2% | 38.8% | 40.7% | 33.0% | ||||||||
| 24 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 509.48 | 97.24 | 73.14 | 14.4% | 2.50 | 11.12 | 34.4% | 19.3% | 49.7% | 20.1% | ||||||||
| 29 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 379.09 | 64.14 | 48.86 | 12.9% | 2.50 | 7.43 | 21.2% | 365.8% | 36.9% | 389.7% | ||||||||
| 26 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 481.20 | 102.21 | 77.46 | 16.1% | 5.00 | 11.77 | 46.1% | 129.3% | 137.5% | 638.5% | ||||||||
| 27 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 329.34 | 41.88 | 32.62 | 9.9% | 2.50 | 4.96 | 22.9% | 25.3% | 46.4% | 167.6% | ||||||||
| 23 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 427.17 | 81.83 | 60.89 | 14.2% | 2.50 | 9.26 | 424.9% | 73.7% | 461.1% | 471.6% | ||||||||
| 26 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 81.38 | -20.82 | -16.86 | -20.7% | 0.00 | -2.56 | 61.2% | 73.8% | 260.8% | 181.4% | ||||||||
| 27 Aug 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 209.84 | 13.24 | 10.49 | 5.0% | 2.50 | 1.59 | 20.2% | 20.5% | 14.0% | 162.3% | ||||||||
| 25 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 262.87 | 16.80 | 12.19 | 4.6% | 0.00 | 1.85 | 6.9% | 24.3% | 14.4% | 26.6% | ||||||||
| 26 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 245.96 | 15.90 | 10.65 | 4.3% | 0.00 | 1.62 | 20.8% | 50.3% | 48.6% | 80.9% | ||||||||
| 27 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 310.72 | 28.19 | 20.72 | 6.7% | 0.00 | 3.15 | 78.4% | 8.1% | 223.0% | 5.7% | ||||||||
| 26 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 174.20 | -18.85 | -16.84 | -9.7% | 0.00 | -2.56 | 49.8% | 66.3% | 201.4% | 130.9% | ||||||||
| 27 May 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 347.32 | 24.12 | 16.61 | 4.8% | 0.00 | 2.53 | 29.9% | 26.8% | 70.2% | 52.1% | ||||||||
| 26 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 495.12 | 75.17 | 55.79 | 11.3% | 2.50 | 8.48 | 46.5% | 7.0% | 184.5% | 4.9% | ||||||||
| 27 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 338.04 | 26.88 | 19.61 | 5.8% | 2.50 | 2.98 | 34.5% | 2.5% | 64.0% | 9.2% | ||||||||
| 27 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 516.47 | 73.38 | 54.44 | 10.5% | 2.50 | 8.27 | 8.9% | 8.1% | 57.1% | 5.0% | ||||||||
| 28 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 474.19 | 47.09 | 34.65 | 7.3% | 4.00 | 5.27 | 2.5% | 11.5% | 34.9% | 12.9% | ||||||||
| 27 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 462.58 | 72.20 | 53.20 | 11.5% | 2.50 | 8.09 | 40.3% | 0.5% | 196.2% | 6.5% | ||||||||
| 29 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 329.79 | 26.62 | 17.96 | 5.5% | 2.50 | 2.73 | 31.0% | 4.6% | 68.6% | 42.5% | ||||||||
| 27 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 477.91 | 80.72 | 57.29 | 12.0% | 2.50 | 8.71 | 12.4% | 3.8% | 44.0% | 45.1% | ||||||||
| 23 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 425.27 | 50.04 | 39.78 | 9.3% | 4.00 | 6.05 | 7.6% | 13.8% | 20.4% | 14.2% | ||||||||
| 26 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 460.43 | 66.97 | 49.97 | 10.8% | 2.50 | 7.60 | 46.1% | 7.9% | 60.0% | 8.3% | ||||||||
| 29 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 315.18 | 41.91 | 31.22 | 9.9% | 2.50 | 4.75 | 31.6% | 1.7% | 20.9% | 9.1% | ||||||||
| 25 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 460.49 | 54.43 | 39.48 | 8.6% | 2.50 | 6.00 | 23.2% | 32.0% | 13.4% | 5.7% | ||||||||
| 30 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 373.74 | 46.40 | 34.82 | 9.3% | 4.00 | 5.29 | 12.4% | 9.2% | 36.1% | 0.9% | ||||||||
| 20 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 426.65 | 72.74 | 54.47 | 12.8% | 2.50 | 8.28 | 37.6% | 25.4% | 90.4% | 64.7% | ||||||||
| 25 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 310.03 | 39.64 | 28.62 | 9.2% | 2.50 | 4.35 | 11.1% | 15.0% | 23.4% | 10.1% | ||||||||
| 25 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 348.88 | 51.55 | 37.35 | 10.7% | 2.50 | 5.68 | 1.9% | 57.2% | 6.3% | 105.5% | ||||||||
| 18 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 342.37 | 46.28 | 35.13 | 10.3% | 4.00 | 5.34 | 0.6% | 20.7% | 6.2% | 32.1% | ||||||||
| 23 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 340.38 | 44.53 | 33.07 | 9.7% | 2.50 | 5.03 | 26.3% | 38.6% | 3.9% | 104.0% | ||||||||
| 26 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 269.57 | 44.31 | 31.83 | 11.8% | 2.50 | 4.84 | 21.5% | 18.9% | 75.1% | 65.4% | ||||||||
| 18 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 221.94 | 22.01 | 18.18 | 8.2% | 2.50 | 2.76 | 21.8% | 13.2% | 31.6% | 33.1% | ||||||||
| 19 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 283.62 | 38.97 | 26.59 | 9.4% | 2.50 | 4.04 | 15.5% | 29.6% | 64.1% | 26.0% | ||||||||
| 26 Feb 15 | 31/12/14 | 2 | 30/06/15 | 245.59 | 24.12 | 16.21 | 6.6% | 2.50 | 2.46 | 8.3% | 4.9% | 15.8% | 42.9% |
PADINI Historical Dividends
PADINI Financial Ratios
| EPS | 20.01 sen |
| Trailing PE (Sector Median: 13.7) | 16.6 |
| PEG | 16.6 |
| Altman Z | 2.9 |
| Beaver | 0.578 |
| Current Ratio | 3.84 |
| Debt-Equity (DE) Ratio | 0.58 |
| FCF Yield | 14.68 % |
| Revenue QoQ | -13.63 % |
| Revenue YoY | 1.27% |
| Profit QoQ | -56.2 % |
| Profit YoY | -56.79 % |
| Profit Margin (Sector Median: 3.0) | 6.83 % |
| ROE (ROIC: 15.98) | 15.98 % |
| Dividend Per Share (DPS) | 11.5 sen |
| Dividend Yield (DY) | 5.2 % |
PADINI Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.0) | |
| ROE (ROIC: 15.83) | |
| Altman Z |
PADINI Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 7 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.68 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 11.52 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 508.86 |
| Expected Revenue (M) | 18916.9 |
| Expected Growth (%) | 45.0 |
PADINI Directors Share Purchases (Beta)
MR CHRISTOPHER YONG TZE-YAO reduced 10000.0 units announced on 31 Oct 2023 at ~RM3.94
YONG PANG CHAUN reduced 10000.0 units announced on 31 Oct 2023 at ~RM3.94
CHONG CHIN LIN added 10000.0 units announced on 16 Dec 2022 at ~RM3.28
YONG PANG CHAUN added 10000.0 units announced on 16 Dec 2022 at ~RM3.28
MR BENJAMIN YONG TZE JET added 900.0 units announced on 13 Dec 2022 at ~RM3.36
CHONG CHIN LIN added 900.0 units announced on 13 Dec 2022 at ~RM3.36
YONG PANG CHAUN added 900.0 units announced on 13 Dec 2022 at ~RM3.36
YONG PANG CHAUN added 1100.0 units announced on 12 Dec 2022 at ~RM3.36
MR BENJAMIN YONG TZE JET added 1100.0 units announced on 12 Dec 2022 at ~RM3.36
CHONG CHIN LIN added 1100.0 units announced on 12 Dec 2022 at ~RM3.36
MR BENJAMIN YONG TZE JET added 21000.0 units announced on 30 Nov 2022 at ~RM3.33
YONG PANG CHAUN added 31000.0 units announced on 30 Nov 2022 at ~RM3.33
CHONG CHIN LIN added 31000.0 units announced on 30 Nov 2022 at ~RM3.33
CHONG CHIN LIN added 7900.0 units announced on 29 Nov 2022 at ~RM3.31
YONG PANG CHAUN added 7900.0 units announced on 29 Nov 2022 at ~RM3.31
CHONG CHIN LIN added 500.0 units announced on 25 Nov 2022 at ~RM3.26
YONG PANG CHAUN added 500.0 units announced on 25 Nov 2022 at ~RM3.26
YONG PANG CHAUN added 2000.0 units announced on 29 Aug 2022 at ~RM3.25
CHONG CHIN LIN added 2000.0 units announced on 29 Aug 2022 at ~RM3.25
MR BENJAMIN YONG TZE JET added 2000.0 units announced on 29 Aug 2022 at ~RM3.25
CHONG CHIN LIN added 13000.0 units announced on 05 Jul 2022 at ~RM2.98
YONG PANG CHAUN added 13000.0 units announced on 05 Jul 2022 at ~RM2.98
MR ANDREW YONG TZE HOW added 12000.0 units announced on 04 Jul 2022 at ~RM3.11
CHONG CHIN LIN added 12000.0 units announced on 04 Jul 2022 at ~RM3.11
YONG PANG CHAUN added 12000.0 units announced on 04 Jul 2022 at ~RM3.11
MR ANDREW YONG TZE HOW added 6000.0 units announced on 01 Jul 2022 at ~RM3.12
YONG PANG CHAUN added 6000.0 units announced on 01 Jul 2022 at ~RM3.12
CHONG CHIN LIN added 6000.0 units announced on 01 Jul 2022 at ~RM3.12
CHONG CHIN LIN added 5000.0 units announced on 30 Jun 2022 at ~RM3.09
MR ANDREW YONG TZE HOW added 5000.0 units announced on 30 Jun 2022 at ~RM3.09
YONG PANG CHAUN added 5000.0 units announced on 30 Jun 2022 at ~RM3.09
CHONG CHIN LIN added 500.0 units announced on 29 Jun 2022 at ~RM3.14
YONG PANG CHAUN added 500.0 units announced on 29 Jun 2022 at ~RM3.14
YONG PANG CHAUN added 6000.0 units announced on 27 Jun 2022 at ~RM3.18
CHONG CHIN LIN added 6000.0 units announced on 27 Jun 2022 at ~RM3.18
MR ANDREW YONG TZE HOW added 6000.0 units announced on 27 Jun 2022 at ~RM3.18
YONG PANG CHAUN added 3000.0 units announced on 23 Jun 2022 at ~RM3.17
CHONG CHIN LIN added 3000.0 units announced on 23 Jun 2022 at ~RM3.17
MR ANDREW YONG TZE HOW added 3000.0 units announced on 23 Jun 2022 at ~RM3.17
YONG PANG CHAUN added 20000.0 units announced on 30 May 2022 at ~RM3.03
MISS SUNG FONG FUI added 25000.0 units announced on 30 May 2022 at ~RM3.03
MR BENJAMIN YONG TZE JET added 10000.0 units announced on 30 May 2022 at ~RM3.03
CHONG CHIN LIN added 20000.0 units announced on 30 May 2022 at ~RM3.03
MR BENJAMIN YONG TZE JET added 3000.0 units announced on 27 May 2022 at ~RM2.87
YONG PANG CHAUN added 3000.0 units announced on 27 May 2022 at ~RM2.87
CHONG CHIN LIN added 3000.0 units announced on 27 May 2022 at ~RM2.87
YONG PANG CHAUN added 11500.0 units announced on 26 May 2022 at ~RM3.0
MR BENJAMIN YONG TZE JET added 11500.0 units announced on 26 May 2022 at ~RM3.0
CHONG CHIN LIN added 11500.0 units announced on 26 May 2022 at ~RM3.0
YONG PANG CHAUN added 3000.0 units announced on 12 May 2022 at ~RM3.29
MR BENJAMIN YONG TZE JET added 3000.0 units announced on 12 May 2022 at ~RM3.29
CHONG CHIN LIN added 3000.0 units announced on 12 May 2022 at ~RM3.29
YONG PANG CHAUN added 73000.0 units announced on 14 Dec 2021 at ~RM2.79
MR BENJAMIN YONG TZE JET added 73000.0 units announced on 14 Dec 2021 at ~RM2.79
CHONG CHIN LIN added 73000.0 units announced on 14 Dec 2021 at ~RM2.79
YONG PANG CHAUN added 12300.0 units announced on 13 Dec 2021 at ~RM2.77
MR BENJAMIN YONG TZE JET added 12300.0 units announced on 13 Dec 2021 at ~RM2.77
CHONG CHIN LIN added 12300.0 units announced on 13 Dec 2021 at ~RM2.77
PADINI Summary
Market Cap: 2180 M.
Market Cap Class: Large caps
Number of Shares: 986 M.
Adjusted Float: 100%.
Stock highly correlated with
ECA (82%)
PWROOT (82%)
SAPRES (82%)
UMC (82%)
Padini Holdings Berhad, through its subsidiaries, is engaged in the distribution and retail of fashion wears and accessories in Malaysia and Hong Kong. It offers ladies shoes and accessories, ancillary products, children's garments, maternity wear, and accessories. The company distributes its products through freestanding stores, and franchise and consignment counters. It offers its products under the Padini, Padini Authentics, PDI, P & Co, Seed, and Miki brand names. The company was founded in 1971 and is headquartered in Shah Alam, Malaysia.
Sectors: Consumer Products, Apparels, Retailers, Consumer Products & Services
Code: 7052
Website: http://corporate.padini.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
PADINI Top Shareholdings
Updated on 22-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Yong Pang Chaun Holdings Sdn Bhd | 43.74% | 953.93 |
| Kumpulan Wang Persaraan (Diperbadankan) | 9.97% | 217.49 |
| Employees Provident Fund Board | 7.38% | 161.06 |
| Yong Pang Chaun | 1.47% | 32.13 |
| Benjamin Yong Tze Jet | 0.05% | 1.11 |
| Christopher Yong Tze-Yao | 0.01% | 0.2 |
| Andrew Yong Tze How | 0.01% | 0.11 |