P

Padini Holdings Berhad
KLSE:PADINI

Watchlist Manager
Padini Holdings Berhad
KLSE:PADINI
Watchlist
Price: 3.48 MYR 0.29%
Market Cap: 2.3B MYR
Have any thoughts about
Padini Holdings Berhad?
Write Note

Income Statement

Earnings Waterfall
Padini Holdings Berhad

Revenue
1.9B MYR
Cost of Revenue
-1.2B MYR
Gross Profit
695.1m MYR
Operating Expenses
-472.9m MYR
Operating Income
222.2m MYR
Other Expenses
-75.6m MYR
Net Income
146.6m MYR

Income Statement
Padini Holdings Berhad

Rotate your device to view
Income Statement
Currency: MYR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
866
N/A
876
+1%
887
+1%
952
+7%
978
+3%
1 021
+4%
1 116
+9%
1 174
+5%
1 301
+11%
1 342
+3%
1 428
+6%
1 459
+2%
1 571
+8%
1 576
+0%
1 610
+2%
1 661
+3%
1 679
+1%
1 693
+1%
1 696
+0%
1 745
+3%
1 783
+2%
1 791
+0%
1 824
+2%
1 697
-7%
1 355
-20%
1 327
-2%
1 078
-19%
994
-8%
1 029
+4%
800
-22%
981
+23%
1 048
+7%
1 319
+26%
1 617
+23%
1 699
+5%
1 827
+8%
1 822
0%
1 831
+0%
1 822
-1%
1 940
+6%
1 919
-1%
Gross Profit
Cost of Revenue
(466)
(475)
(496)
(536)
(556)
(577)
(636)
(678)
(759)
(795)
(839)
(859)
(952)
(950)
(982)
(1 008)
(991)
(1 010)
(1 005)
(1 054)
(1 085)
(1 088)
(1 111)
(1 013)
(817)
(809)
(664)
(631)
(640)
(501)
(617)
(650)
(812)
(988)
(1 029)
(1 104)
(1 104)
(1 122)
(1 123)
(1 220)
(1 224)
Gross Profit
400
N/A
401
+0%
391
-2%
416
+6%
422
+2%
444
+5%
480
+8%
496
+3%
543
+9%
547
+1%
589
+8%
600
+2%
619
+3%
626
+1%
628
+0%
653
+4%
688
+5%
683
-1%
691
+1%
690
0%
698
+1%
703
+1%
713
+1%
684
-4%
538
-21%
519
-4%
414
-20%
362
-12%
389
+7%
299
-23%
364
+22%
398
+9%
508
+28%
629
+24%
670
+7%
723
+8%
718
-1%
710
-1%
699
-1%
720
+3%
695
-3%
Operating Income
Operating Expenses
(272)
(285)
(290)
(304)
(308)
(312)
(327)
(336)
(352)
(360)
(374)
(385)
(401)
(406)
(415)
(437)
(445)
(457)
(460)
(462)
(477)
(476)
(477)
(465)
(404)
(384)
(340)
(297)
(311)
(254)
(254)
(262)
(295)
(320)
(345)
(383)
(400)
(420)
(436)
(459)
(473)
Selling, General & Administrative
(281)
(294)
(299)
(314)
(319)
(326)
(340)
(347)
(364)
(371)
(389)
(402)
(418)
(427)
(432)
(454)
(471)
(480)
(484)
(487)
(494)
(492)
(494)
(483)
(326)
(414)
(372)
(332)
(237)
(301)
(306)
(311)
(225)
(352)
(370)
(406)
(329)
(444)
(463)
(490)
(509)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(106)
0
0
0
(97)
0
0
0
(96)
0
0
0
(98)
0
0
0
0
Other Operating Expenses
9
9
9
10
12
15
13
12
12
11
15
16
17
21
18
18
26
24
25
26
17
17
17
19
28
30
32
35
23
48
52
49
27
33
25
24
27
24
27
31
36
Operating Income
128
N/A
116
-9%
101
-13%
112
+11%
115
+2%
132
+15%
153
+16%
161
+5%
190
+19%
186
-2%
215
+15%
215
+0%
218
+1%
220
+1%
213
-3%
217
+2%
242
+12%
227
-6%
232
+2%
228
-1%
221
-3%
228
+3%
236
+4%
219
-7%
133
-39%
134
+1%
74
-45%
66
-11%
79
+21%
45
-43%
110
+145%
135
+23%
213
+57%
310
+45%
325
+5%
340
+5%
318
-7%
289
-9%
264
-9%
261
-1%
222
-15%
Pre-Tax Income
Interest Income Expense
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(5)
(5)
(4)
(4)
(3)
(3)
(2)
(2)
(2)
(2)
(8)
(14)
(19)
(25)
(26)
(25)
(23)
(20)
(20)
(19)
(19)
(18)
(20)
(20)
(19)
(20)
(23)
(23)
(24)
(25)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16
0
0
0
12
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(2)
0
0
0
0
Pre-Tax Income
126
N/A
114
-10%
98
-13%
109
+11%
112
+2%
129
+16%
150
+16%
157
+5%
187
+19%
182
-2%
210
+15%
210
+0%
213
+1%
215
+1%
210
-3%
213
+2%
240
+12%
224
-6%
230
+2%
227
-1%
219
-3%
220
+0%
223
+1%
200
-10%
107
-46%
109
+1%
49
-55%
42
-15%
74
+76%
25
-66%
91
+263%
116
+28%
205
+77%
290
+41%
305
+5%
322
+5%
296
-8%
267
-10%
240
-10%
237
-1%
197
-17%
Net Income
Tax Provision
(35)
(31)
(28)
(34)
(32)
(37)
(40)
(39)
(49)
(48)
(55)
(55)
(56)
(56)
(54)
(53)
(62)
(60)
(62)
(64)
(59)
(58)
(58)
(53)
(32)
(32)
(18)
(15)
(20)
(9)
(24)
(29)
(51)
(70)
(74)
(79)
(73)
(66)
(60)
(59)
(50)
Income from Continuing Operations
91
82
70
76
80
93
110
118
137
134
156
155
157
160
156
161
178
165
168
163
160
162
164
146
75
76
31
27
54
17
67
87
154
220
232
243
223
201
181
178
147
Income to 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)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
91
N/A
82
-9%
70
-15%
76
+8%
80
+6%
93
+16%
110
+18%
118
+8%
137
+16%
134
-2%
156
+16%
155
0%
157
+1%
160
+2%
156
-3%
161
+3%
178
+11%
165
-7%
168
+2%
163
-3%
160
-2%
162
+1%
164
+2%
146
-11%
75
-49%
76
+1%
31
-59%
27
-14%
54
+102%
17
-69%
67
+304%
87
+31%
154
+77%
220
+43%
232
+6%
243
+5%
223
-8%
201
-10%
181
-10%
178
-2%
147
-17%
EPS (Diluted)
0.13
N/A
0.12
-8%
0.1
-17%
0.11
+10%
0.12
+9%
0.14
+17%
0.17
+21%
0.18
+6%
0.21
+17%
0.2
-5%
0.23
+15%
0.23
N/A
0.24
+4%
0.24
N/A
0.24
N/A
0.25
+4%
0.27
+8%
0.26
-4%
0.26
N/A
0.25
-4%
0.24
-4%
0.24
N/A
0.24
N/A
0.22
-8%
0.11
-50%
0.11
N/A
0.05
-55%
0.04
-20%
0.08
+100%
0.03
-63%
0.1
+233%
0.13
+30%
0.23
+77%
0.33
+43%
0.35
+6%
0.37
+6%
0.34
-8%
0.31
-9%
0.28
-10%
0.27
-4%
0.22
-19%

See Also

Discover More