Padini Holdings Berhad
KLSE:PADINI
Balance Sheet
Balance Sheet Decomposition
Padini Holdings Berhad
Padini Holdings Berhad
Balance Sheet
Padini Holdings Berhad
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
14
|
15
|
22
|
15
|
14
|
22
|
22
|
66
|
135
|
139
|
138
|
206
|
97
|
137
|
237
|
417
|
451
|
472
|
441
|
0
|
0
|
0
|
791
|
768
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
206
|
97
|
137
|
237
|
417
|
451
|
472
|
441
|
0
|
0
|
0
|
791
|
731
|
|
| Cash Equivalents |
14
|
15
|
22
|
15
|
14
|
22
|
22
|
66
|
135
|
139
|
138
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
|
| Short-Term Investments |
0
|
5
|
0
|
18
|
31
|
30
|
20
|
19
|
20
|
0
|
2
|
12
|
74
|
109
|
113
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
|
| Total Receivables |
20
|
19
|
18
|
22
|
22
|
26
|
30
|
33
|
32
|
39
|
47
|
45
|
0
|
48
|
44
|
54
|
46
|
52
|
42
|
48
|
40
|
40
|
50
|
35
|
|
| Accounts Receivables |
12
|
10
|
8
|
12
|
12
|
13
|
12
|
11
|
16
|
19
|
23
|
23
|
0
|
20
|
18
|
23
|
14
|
17
|
9
|
8
|
10
|
10
|
19
|
7
|
|
| Other Receivables |
8
|
9
|
10
|
9
|
10
|
13
|
18
|
21
|
16
|
20
|
24
|
22
|
0
|
28
|
27
|
31
|
32
|
35
|
33
|
40
|
30
|
31
|
31
|
28
|
|
| Inventory |
32
|
37
|
35
|
42
|
51
|
64
|
116
|
92
|
77
|
171
|
192
|
144
|
0
|
169
|
263
|
193
|
257
|
277
|
274
|
219
|
137
|
433
|
288
|
387
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
5
|
0
|
4
|
5
|
11
|
11
|
8
|
10
|
10
|
17
|
26
|
23
|
26
|
|
| Total Current Assets |
66
|
75
|
74
|
97
|
118
|
142
|
188
|
210
|
264
|
350
|
380
|
412
|
0
|
467
|
663
|
725
|
765
|
809
|
767
|
800
|
1 004
|
1 104
|
1 183
|
1 204
|
|
| PP&E Net |
29
|
26
|
31
|
29
|
36
|
52
|
72
|
78
|
80
|
84
|
90
|
88
|
0
|
123
|
123
|
137
|
144
|
132
|
612
|
453
|
439
|
508
|
625
|
824
|
|
| PP&E Gross |
29
|
26
|
31
|
29
|
36
|
52
|
72
|
78
|
80
|
84
|
90
|
88
|
0
|
123
|
123
|
137
|
144
|
132
|
612
|
453
|
439
|
508
|
625
|
824
|
|
| Accumulated Depreciation |
32
|
38
|
41
|
49
|
52
|
59
|
54
|
70
|
73
|
85
|
102
|
116
|
0
|
143
|
168
|
180
|
208
|
232
|
257
|
266
|
275
|
269
|
265
|
258
|
|
| Intangible Assets |
0
|
0
|
1
|
2
|
1
|
0
|
1
|
1
|
8
|
7
|
7
|
7
|
0
|
7
|
7
|
7
|
6
|
6
|
5
|
4
|
3
|
4
|
3
|
4
|
|
| Long-Term Investments |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
0
|
5
|
5
|
6
|
6
|
5
|
5
|
6
|
36
|
36
|
6
|
5
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
2
|
7
|
3
|
3
|
9
|
11
|
12
|
13
|
13
|
14
|
|
| Total Assets |
96
N/A
|
102
+6%
|
107
+5%
|
131
+22%
|
157
+20%
|
196
+25%
|
264
+35%
|
291
+10%
|
357
+23%
|
444
+25%
|
482
+9%
|
512
+6%
|
0
N/A
|
603
N/A
|
800
+33%
|
881
+10%
|
924
+5%
|
956
+3%
|
1 398
+46%
|
1 274
-9%
|
1 494
+17%
|
1 666
+12%
|
1 829
+10%
|
2 051
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
9
|
11
|
13
|
19
|
20
|
32
|
38
|
29
|
45
|
76
|
56
|
69
|
0
|
95
|
161
|
136
|
134
|
102
|
58
|
38
|
127
|
92
|
106
|
96
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
6
|
8
|
14
|
17
|
15
|
7
|
7
|
14
|
10
|
11
|
13
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
3
|
24
|
27
|
23
|
22
|
29
|
16
|
0
|
23
|
57
|
73
|
31
|
19
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
6
|
3
|
2
|
2
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
2
|
91
|
76
|
74
|
91
|
110
|
116
|
|
| Other Current Liabilities |
4
|
3
|
3
|
7
|
10
|
13
|
29
|
26
|
40
|
37
|
34
|
26
|
0
|
49
|
83
|
84
|
77
|
68
|
35
|
27
|
63
|
51
|
43
|
42
|
|
| Total Current Liabilities |
20
|
20
|
20
|
29
|
32
|
49
|
92
|
83
|
111
|
138
|
120
|
117
|
0
|
177
|
312
|
311
|
261
|
206
|
191
|
148
|
277
|
247
|
270
|
267
|
|
| Long-Term Debt |
0
|
0
|
1
|
0
|
5
|
4
|
3
|
3
|
10
|
22
|
20
|
17
|
0
|
13
|
10
|
6
|
4
|
2
|
432
|
317
|
318
|
367
|
440
|
591
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
6
|
8
|
11
|
5
|
5
|
8
|
7
|
8
|
12
|
8
|
8
|
|
| Total Liabilities |
20
N/A
|
20
-1%
|
20
+1%
|
30
+45%
|
38
+28%
|
53
+41%
|
95
+78%
|
87
-9%
|
122
+41%
|
162
+32%
|
142
-12%
|
140
-1%
|
0
N/A
|
197
N/A
|
331
+68%
|
329
-1%
|
271
-18%
|
215
-21%
|
632
+194%
|
473
-25%
|
603
+28%
|
626
+4%
|
718
+15%
|
866
+21%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
40
|
40
|
62
|
62
|
64
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
0
|
66
|
66
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
70
|
|
| Retained Earnings |
35
|
41
|
24
|
38
|
54
|
74
|
101
|
135
|
166
|
215
|
272
|
304
|
0
|
334
|
395
|
477
|
579
|
664
|
690
|
727
|
816
|
963
|
1 034
|
1 110
|
|
| Additional Paid In Capital |
0
|
0
|
1
|
1
|
1
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
0
|
3
|
4
|
6
|
4
|
7
|
6
|
5
|
6
|
8
|
8
|
5
|
|
| Total Equity |
75
N/A
|
81
+8%
|
87
+7%
|
101
+16%
|
119
+18%
|
142
+20%
|
170
+19%
|
204
+20%
|
234
+15%
|
283
+21%
|
340
+20%
|
372
+9%
|
0
N/A
|
406
N/A
|
469
+16%
|
552
+18%
|
653
+18%
|
740
+13%
|
766
+3%
|
802
+5%
|
891
+11%
|
1 040
+17%
|
1 111
+7%
|
1 185
+7%
|
|
| Total Liabilities & Equity |
96
N/A
|
102
+6%
|
107
+5%
|
131
+22%
|
157
+20%
|
196
+25%
|
264
+35%
|
291
+10%
|
357
+23%
|
444
+25%
|
482
+9%
|
512
+6%
|
0
N/A
|
603
N/A
|
800
+33%
|
881
+10%
|
924
+5%
|
956
+3%
|
1 398
+46%
|
1 274
-9%
|
1 494
+17%
|
1 666
+12%
|
1 829
+10%
|
2 051
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
300
|
300
|
927
|
936
|
954
|
984
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
987
|
|