[PADINI] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Annualized Quarter Result
Revenue	1,572,572	1,918,847	1,951,565	1,776,602	1,552,784	1,822,129	1,794,398	-8.39%
YoY %	-18.05%	-1.68%	9.85%	14.41%	-14.78%	1.55%	-	-
Horiz. %	87.64%	106.94%	108.76%	99.01%	86.54%	101.55%	100.00%	-
PBT	65,332	196,738	214,070	211,744	139,724	295,891	292,598	-63.09%
YoY %	-66.79%	-8.10%	1.10%	51.54%	-52.78%	1.13%	-	-
Horiz. %	22.33%	67.24%	73.16%	72.37%	47.75%	101.13%	100.00%	-
Tax	-19,244	-50,143	-53,685	-52,210	-33,064	-73,200	-72,084	-58.43%
YoY %	61.62%	6.60%	-2.83%	-57.91%	54.83%	-1.55%	-	-
Horiz. %	26.70%	69.56%	74.48%	72.43%	45.87%	101.55%	100.00%	-
NP	46,088	146,595	160,385	159,534	106,660	222,691	220,514	-64.68%
YoY %	-68.56%	-8.60%	0.53%	49.57%	-52.10%	0.99%	-	-
Horiz. %	20.90%	66.48%	72.73%	72.35%	48.37%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,088	146,595	160,385	159,534	106,660	222,691	220,514	-64.68%
YoY %	-68.56%	-8.60%	0.53%	49.57%	-52.10%	0.99%	-	-
Horiz. %	20.90%	66.48%	72.73%	72.35%	48.37%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.46%	25.49%	25.08%	24.66%	23.66%	24.74%	24.64%	-
YoY %	15.57%	1.63%	1.70%	4.23%	-4.37%	0.41%	-	-
Horiz. %	119.56%	103.45%	101.79%	100.08%	96.02%	100.41%	100.00%	-
Total Cost	1,526,484	1,772,252	1,791,180	1,617,068	1,446,124	1,599,438	1,573,884	-2.01%
YoY %	-13.87%	-1.06%	10.77%	11.82%	-9.59%	1.62%	-	-
Horiz. %	96.99%	112.60%	113.81%	102.74%	91.88%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,106,111	1,111,867	1,111,867	1,085,550	1,052,655	1,039,497	1,006,601	6.46%
YoY %	-0.52%	0.00%	2.42%	3.12%	1.27%	3.27%	-	-
Horiz. %	109.89%	110.46%	110.46%	107.84%	104.58%	103.27%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	65,839	75,659	65,790	65,790	65,790	75,659	65,790	0.04%
YoY %	-12.98%	15.00%	0.00%	0.00%	-13.04%	15.00%	-	-
Horiz. %	100.07%	115.00%	100.00%	100.00%	100.00%	115.00%	100.00%	-
Div Payout %	142.86%	51.61%	41.02%	41.24%	61.68%	33.98%	29.84%	-
YoY %	176.81%	25.82%	-0.53%	-33.14%	81.52%	13.87%	-	-
Horiz. %	478.75%	172.96%	137.47%	138.20%	206.70%	113.87%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	1,106,111	1,111,867	1,111,867	1,085,550	1,052,655	1,039,497	1,006,601	6.46%
YoY %	-0.52%	0.00%	2.42%	3.12%	1.27%	3.27%	-	-
Horiz. %	109.89%	110.46%	110.46%	107.84%	104.58%	103.27%	100.00%	-
NOSH	658,399	657,909	657,909	657,909	657,909	657,909	657,909	0.04%
YoY %	0.07%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.07%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	2.93%	7.64%	8.22%	8.98%	6.87%	12.22%	12.29%	-
YoY %	-61.65%	-7.06%	-8.46%	30.71%	-43.78%	-0.57%	-	-
Horiz. %	23.84%	62.16%	66.88%	73.07%	55.90%	99.43%	100.00%	-
ROE	4.17%	13.18%	14.42%	14.70%	10.13%	21.42%	21.91%	-
YoY %	-68.36%	-8.60%	-1.90%	45.11%	-52.71%	-2.24%	-	-
Horiz. %	19.03%	60.16%	65.81%	67.09%	46.23%	97.76%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	238.85	291.66	296.63	270.04	236.02	276.96	272.74	-8.44%
YoY %	-18.11%	-1.68%	9.85%	14.41%	-14.78%	1.55%	-	-
Horiz. %	87.57%	106.94%	108.76%	99.01%	86.54%	101.55%	100.00%	-
EPS	7.00	22.28	24.37	24.24	16.20	33.85	33.52	-64.70%
YoY %	-68.58%	-8.58%	0.54%	49.63%	-52.14%	0.98%	-	-
Horiz. %	20.88%	66.47%	72.70%	72.32%	48.33%	100.98%	100.00%	-
DPS	10.00	11.50	10.00	10.00	10.00	11.50	10.00	0.00%
YoY %	-13.04%	15.00%	0.00%	0.00%	-13.04%	15.00%	-	-
Horiz. %	100.00%	115.00%	100.00%	100.00%	100.00%	115.00%	100.00%	-
NAPS	1.68	1.69	1.69	1.65	1.60	1.58	1.53	6.41%
YoY %	-0.59%	0.00%	2.42%	3.12%	1.27%	3.27%	-	-
Horiz. %	109.80%	110.46%	110.46%	107.84%	104.58%	103.27%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 658,399
RPS	238.85	291.44	296.41	269.84	235.84	276.75	272.54	-8.39%
YoY %	-18.04%	-1.68%	9.85%	14.42%	-14.78%	1.54%	-	-
Horiz. %	87.64%	106.93%	108.76%	99.01%	86.53%	101.54%	100.00%	-
EPS	7.00	22.27	24.36	24.23	16.20	33.82	33.49	-64.67%
YoY %	-68.57%	-8.58%	0.54%	49.57%	-52.10%	0.99%	-	-
Horiz. %	20.90%	66.50%	72.74%	72.35%	48.37%	100.99%	100.00%	-
DPS	10.00	11.49	9.99	9.99	9.99	11.49	9.99	0.06%
YoY %	-12.97%	15.02%	0.00%	0.00%	-13.05%	15.02%	-	-
Horiz. %	100.10%	115.02%	100.00%	100.00%	100.00%	115.02%	100.00%	-
NAPS	1.68	1.6887	1.6887	1.6488	1.5988	1.5788	1.5289	6.46%
YoY %	-0.52%	0.00%	2.42%	3.13%	1.27%	3.26%	-	-
Horiz. %	109.88%	110.45%	110.45%	107.84%	104.57%	103.26%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	3.56	3.65	3.43	3.51	3.95	3.88	3.99	-
P/RPS	1.49	1.25	1.16	1.30	1.67	1.40	1.46	1.36%
YoY %	19.20%	7.76%	-10.77%	-22.16%	19.29%	-4.11%	-	-
Horiz. %	102.05%	85.62%	79.45%	89.04%	114.38%	95.89%	100.00%	-
P/EPS	50.86	16.38	14.07	14.48	24.36	11.46	11.90	162.66%
YoY %	210.50%	16.42%	-2.83%	-40.56%	112.57%	-3.70%	-	-
Horiz. %	427.39%	137.65%	118.24%	121.68%	204.71%	96.30%	100.00%	-
EY	1.97	6.10	7.11	6.91	4.10	8.72	8.40	-61.86%
YoY %	-67.70%	-14.21%	2.89%	68.54%	-52.98%	3.81%	-	-
Horiz. %	23.45%	72.62%	84.64%	82.26%	48.81%	103.81%	100.00%	-
DY	2.81	3.15	2.92	2.85	2.53	2.96	2.51	7.79%
YoY %	-10.79%	7.88%	2.46%	12.65%	-14.53%	17.93%	-	-
Horiz. %	111.95%	125.50%	116.33%	113.55%	100.80%	117.93%	100.00%	-
P/NAPS	2.12	2.16	2.03	2.13	2.47	2.46	2.61	-12.91%
YoY %	-1.85%	6.40%	-4.69%	-13.77%	0.41%	-5.75%	-	-
Horiz. %	81.23%	82.76%	77.78%	81.61%	94.64%	94.25%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	29/11/24	27/08/24	30/05/24	27/02/24	30/11/23	25/08/23	29/05/23	-
Price	3.40	3.28	3.87	3.48	3.75	3.95	3.75	-
P/RPS	1.42	1.12	1.30	1.29	1.59	1.43	1.37	2.41%
YoY %	26.79%	-13.85%	0.78%	-18.87%	11.19%	4.38%	-	-
Horiz. %	103.65%	81.75%	94.89%	94.16%	116.06%	104.38%	100.00%	-
P/EPS	48.57	14.72	15.87	14.35	23.13	11.67	11.19	165.37%
YoY %	229.96%	-7.25%	10.59%	-37.96%	98.20%	4.29%	-	-
Horiz. %	434.05%	131.55%	141.82%	128.24%	206.70%	104.29%	100.00%	-
EY	2.06	6.79	6.30	6.97	4.32	8.57	8.94	-62.31%
YoY %	-69.66%	7.78%	-9.61%	61.34%	-49.59%	-4.14%	-	-
Horiz. %	23.04%	75.95%	70.47%	77.96%	48.32%	95.86%	100.00%	-
DY	2.94	3.51	2.58	2.87	2.67	2.91	2.67	6.61%
YoY %	-16.24%	36.05%	-10.10%	7.49%	-8.25%	8.99%	-	-
Horiz. %	110.11%	131.46%	96.63%	107.49%	100.00%	108.99%	100.00%	-
P/NAPS	2.02	1.94	2.29	2.11	2.34	2.50	2.45	-12.04%
YoY %	4.12%	-15.28%	8.53%	-9.83%	-6.40%	2.04%	-	-
Horiz. %	82.45%	79.18%	93.47%	86.12%	95.51%	102.04%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos