[PADINI] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	562,928	477,059	504,188	517,006	516,096	383,306	398,446	25.88%
YoY %	18.00%	-5.38%	-2.48%	0.18%	34.64%	-3.80%	-	-
Horiz. %	141.28%	119.73%	126.54%	129.76%	129.53%	96.20%	100.00%	-
PBT	108,124	67,610	81,384	91,172	98,820	57,658	72,468	30.54%
YoY %	59.92%	-16.92%	-10.74%	-7.74%	71.39%	-20.44%	-	-
Horiz. %	149.20%	93.30%	112.30%	125.81%	136.36%	79.56%	100.00%	-
Tax	-27,536	-18,077	-22,850	-25,414	-26,376	-15,908	-19,045	27.83%
YoY %	-52.33%	20.89%	10.09%	3.65%	-65.80%	16.47%	-	-
Horiz. %	144.58%	94.92%	119.98%	133.44%	138.49%	83.53%	100.00%	-
NP	80,588	49,533	58,533	65,758	72,444	41,750	53,422	31.49%
YoY %	62.70%	-15.38%	-10.99%	-9.23%	73.52%	-21.85%	-	-
Horiz. %	150.85%	92.72%	109.57%	123.09%	135.61%	78.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,588	49,533	58,533	65,758	72,444	41,715	53,376	31.57%
YoY %	62.70%	-15.38%	-10.99%	-9.23%	73.66%	-21.85%	-	-
Horiz. %	150.98%	92.80%	109.66%	123.20%	135.72%	78.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	26.74%	28.08%	27.87%	26.69%	27.59%	26.28%	-
YoY %	-4.75%	-4.77%	0.75%	4.42%	-3.26%	4.98%	-	-
Horiz. %	96.92%	101.75%	106.85%	106.05%	101.56%	104.98%	100.00%	-
Total Cost	482,340	427,526	445,654	451,248	443,652	341,556	345,024	25.00%
YoY %	12.82%	-4.07%	-1.24%	1.71%	29.89%	-1.01%	-	-
Horiz. %	139.80%	123.91%	129.17%	130.79%	128.59%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,709	203,945	206,603	194,721	188,217	169,847	177,481	16.67%
YoY %	9.69%	-1.29%	6.10%	3.46%	10.82%	-4.30%	-	-
Horiz. %	126.05%	114.91%	116.41%	109.71%	106.05%	95.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	18,420	14,036	21,050	42,118	19,749	8,764	-
YoY %	-	31.23%	-33.32%	-50.02%	113.27%	125.34%	-	-
Horiz. %	-	210.18%	160.16%	240.19%	480.58%	225.34%	100.00%	-
Div Payout %	-	37.19%	23.98%	32.01%	58.14%	47.34%	16.42%	-
YoY %	-	55.09%	-25.09%	-44.94%	22.81%	188.31%	-	-
Horiz. %	-	226.49%	146.04%	194.95%	354.08%	288.31%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	223,709	203,945	206,603	194,721	188,217	169,847	177,481	16.67%
YoY %	9.69%	-1.29%	6.10%	3.46%	10.82%	-4.30%	-	-
Horiz. %	126.05%	114.91%	116.41%	109.71%	106.05%	95.70%	100.00%	-
NOSH	131,593	131,577	131,594	131,568	131,620	131,664	131,467	0.06%
YoY %	0.01%	-0.01%	0.02%	-0.04%	-0.03%	0.15%	-	-
Horiz. %	100.10%	100.08%	100.10%	100.08%	100.12%	100.15%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	14.32%	10.38%	11.61%	12.72%	14.04%	10.89%	13.41%	-
YoY %	37.96%	-10.59%	-8.73%	-9.40%	28.93%	-18.79%	-	-
Horiz. %	106.79%	77.40%	86.58%	94.85%	104.70%	81.21%	100.00%	-
ROE	36.02%	24.29%	28.33%	33.77%	38.49%	24.56%	30.07%	-
YoY %	48.29%	-14.26%	-16.11%	-12.26%	56.72%	-18.32%	-	-
Horiz. %	119.79%	80.78%	94.21%	112.30%	128.00%	81.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	427.78	362.57	383.14	392.96	392.11	291.12	303.08	25.80%
YoY %	17.99%	-5.37%	-2.50%	0.22%	34.69%	-3.95%	-	-
Horiz. %	141.14%	119.63%	126.42%	129.66%	129.38%	96.05%	100.00%	-
EPS	61.24	37.64	44.48	49.98	55.04	31.71	40.60	31.49%
YoY %	62.70%	-15.38%	-11.00%	-9.19%	73.57%	-21.90%	-	-
Horiz. %	150.84%	92.71%	109.56%	123.10%	135.57%	78.10%	100.00%	-
DPS	0.00	14.00	10.67	16.00	32.00	15.00	6.67	-
YoY %	0.00%	31.21%	-33.31%	-50.00%	113.33%	124.89%	-	-
Horiz. %	0.00%	209.90%	159.97%	239.88%	479.76%	224.89%	100.00%	-
NAPS	1.70	1.55	1.57	1.48	1.43	1.29	1.35	16.59%
YoY %	9.68%	-1.27%	6.08%	3.50%	10.85%	-4.44%	-	-
Horiz. %	125.93%	114.81%	116.30%	109.63%	105.93%	95.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 131,622
RPS	85.56	72.51	76.63	78.58	78.44	58.26	60.56	25.88%
YoY %	18.00%	-5.38%	-2.48%	0.18%	34.64%	-3.80%	-	-
Horiz. %	141.28%	119.73%	126.54%	129.76%	129.52%	96.20%	100.00%	-
EPS	12.25	7.53	8.90	9.99	11.01	6.34	8.11	31.61%
YoY %	62.68%	-15.39%	-10.91%	-9.26%	73.66%	-21.82%	-	-
Horiz. %	151.05%	92.85%	109.74%	123.18%	135.76%	78.18%	100.00%	-
DPS	0.00	2.80	2.13	3.20	6.40	3.00	1.33	-
YoY %	0.00%	31.46%	-33.44%	-50.00%	113.33%	125.56%	-	-
Horiz. %	0.00%	210.53%	160.15%	240.60%	481.20%	225.56%	100.00%	-
NAPS	0.34	0.31	0.314	0.296	0.2861	0.2582	0.2698	16.65%
YoY %	9.68%	-1.27%	6.08%	3.46%	10.81%	-4.30%	-	-
Horiz. %	126.02%	114.90%	116.38%	109.71%	106.04%	95.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.60	0.48	0.47	0.49	0.48	0.57	0.66	-
P/RPS	0.14	0.13	0.12	0.12	0.12	0.20	0.22	-25.99%
YoY %	7.69%	8.33%	0.00%	0.00%	-40.00%	-9.09%	-	-
Horiz. %	63.64%	59.09%	54.55%	54.55%	54.55%	90.91%	100.00%	-
P/EPS	0.98	1.28	1.06	0.98	0.87	1.80	1.63	-28.74%
YoY %	-23.44%	20.75%	8.16%	12.64%	-51.67%	10.43%	-	-
Horiz. %	60.12%	78.53%	65.03%	60.12%	53.37%	110.43%	100.00%	-
EY	102.07	78.43	94.64	102.00	114.67	55.58	61.52	40.10%
YoY %	30.14%	-17.13%	-7.22%	-11.05%	106.32%	-9.66%	-	-
Horiz. %	165.91%	127.49%	153.84%	165.80%	186.39%	90.34%	100.00%	-
DY	0.00	29.17	22.70	32.65	66.67	26.32	10.10	-
YoY %	0.00%	28.50%	-30.47%	-51.03%	153.31%	160.59%	-	-
Horiz. %	0.00%	288.81%	224.75%	323.27%	660.10%	260.59%	100.00%	-
P/NAPS	0.35	0.31	0.30	0.33	0.34	0.44	0.49	-20.07%
YoY %	12.90%	3.33%	-9.09%	-2.94%	-22.73%	-10.20%	-	-
Horiz. %	71.43%	63.27%	61.22%	67.35%	69.39%	89.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	27/08/09	28/05/09	26/02/09	26/11/08	28/08/08	29/05/08	-
Price	0.61	0.54	0.59	0.50	0.40	0.50	0.63	-
P/RPS	0.14	0.15	0.15	0.13	0.10	0.17	0.21	-23.66%
YoY %	-6.67%	0.00%	15.38%	30.00%	-41.18%	-19.05%	-	-
Horiz. %	66.67%	71.43%	71.43%	61.90%	47.62%	80.95%	100.00%	-
P/EPS	1.00	1.43	1.33	1.00	0.73	1.58	1.55	-25.31%
YoY %	-30.07%	7.52%	33.00%	36.99%	-53.80%	1.94%	-	-
Horiz. %	64.52%	92.26%	85.81%	64.52%	47.10%	101.94%	100.00%	-
EY	100.39	69.71	75.39	99.96	137.60	63.37	64.44	34.35%
YoY %	44.01%	-7.53%	-24.58%	-27.35%	117.14%	-1.66%	-	-
Horiz. %	155.79%	108.18%	116.99%	155.12%	213.53%	98.34%	100.00%	-
DY	0.00	25.93	18.08	32.00	80.00	30.00	10.58	-
YoY %	0.00%	43.42%	-43.50%	-60.00%	166.67%	183.55%	-	-
Horiz. %	0.00%	245.09%	170.89%	302.46%	756.14%	283.55%	100.00%	-
P/NAPS	0.36	0.35	0.38	0.34	0.28	0.39	0.47	-16.27%
YoY %	2.86%	-7.89%	11.76%	21.43%	-28.21%	-17.02%	-	-
Horiz. %	76.60%	74.47%	80.85%	72.34%	59.57%	82.98%	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