[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	217,220	789,765	612,728	408,738	201,056	726,112	556,574	-46.56%
YoY %	-72.50%	28.89%	49.91%	103.30%	-72.31%	30.46%	-	-
Horiz. %	39.03%	141.90%	110.09%	73.44%	36.12%	130.46%	100.00%	-
PBT	38,962	117,605	94,880	61,646	34,480	129,689	107,536	-49.14%
YoY %	-66.87%	23.95%	53.91%	78.79%	-73.41%	20.60%	-	-
Horiz. %	36.23%	109.36%	88.23%	57.33%	32.06%	120.60%	100.00%	-
Tax	-11,225	-32,252	-25,892	-17,198	-9,168	-34,408	-27,752	-45.27%
YoY %	65.20%	-24.56%	-50.55%	-87.59%	73.36%	-23.98%	-	-
Horiz. %	40.45%	116.22%	93.30%	61.97%	33.04%	123.98%	100.00%	-
NP	27,737	85,353	68,988	44,448	25,312	95,281	79,784	-50.52%
YoY %	-67.50%	23.72%	55.21%	75.60%	-73.43%	19.42%	-	-
Horiz. %	34.77%	106.98%	86.47%	55.71%	31.73%	119.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,737	85,353	68,988	44,448	25,312	95,281	79,784	-50.52%
YoY %	-67.50%	23.72%	55.21%	75.60%	-73.43%	19.42%	-	-
Horiz. %	34.77%	106.98%	86.47%	55.71%	31.73%	119.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.81%	27.42%	27.29%	27.90%	26.59%	26.53%	25.81%	-
YoY %	5.07%	0.48%	-2.19%	4.93%	0.23%	2.79%	-	-
Horiz. %	111.62%	106.24%	105.73%	108.10%	103.02%	102.79%	100.00%	-
Total Cost	189,483	704,412	543,740	364,290	175,744	630,831	476,790	-45.91%
YoY %	-73.10%	29.55%	49.26%	107.28%	-72.14%	32.31%	-	-
Horiz. %	39.74%	147.74%	114.04%	76.40%	36.86%	132.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	381,587	375,008	368,505	355,103	348,939	342,074	335,533	8.94%
YoY %	1.75%	1.76%	3.77%	1.77%	2.01%	1.95%	-	-
Horiz. %	113.73%	111.76%	109.83%	105.83%	104.00%	101.95%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	16,447	52,632	39,482	26,303	13,167	39,470	26,316	-26.88%
YoY %	-68.75%	33.31%	50.10%	99.76%	-66.64%	49.98%	-	-
Horiz. %	62.50%	200.00%	150.03%	99.95%	50.03%	149.98%	100.00%	-
Div Payout %	59.30%	61.66%	57.23%	59.18%	52.02%	41.43%	32.98%	-
YoY %	-3.83%	7.74%	-3.30%	13.76%	25.56%	25.62%	-	-
Horiz. %	179.81%	186.96%	173.53%	179.44%	157.73%	125.62%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	381,587	375,008	368,505	355,103	348,939	342,074	335,533	8.94%
YoY %	1.75%	1.76%	3.77%	1.77%	2.01%	1.95%	-	-
Horiz. %	113.73%	111.76%	109.83%	105.83%	104.00%	101.95%	100.00%	-
NOSH	657,909	657,909	658,045	657,598	658,376	657,836	657,909	0.00%
YoY %	0.00%	-0.02%	0.07%	-0.12%	0.08%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.02%	99.95%	100.07%	99.99%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	12.77%	10.81%	11.26%	10.87%	12.59%	13.12%	14.33%	-
YoY %	18.13%	-4.00%	3.59%	-13.66%	-4.04%	-8.44%	-	-
Horiz. %	89.11%	75.44%	78.58%	75.85%	87.86%	91.56%	100.00%	-
ROE	7.27%	22.76%	18.72%	12.52%	7.25%	27.85%	23.78%	-
YoY %	-68.06%	21.58%	49.52%	72.69%	-73.97%	17.12%	-	-
Horiz. %	30.57%	95.71%	78.72%	52.65%	30.49%	117.12%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	33.02	120.04	93.11	62.16	30.54	110.38	84.60	-46.56%
YoY %	-72.49%	28.92%	49.79%	103.54%	-72.33%	30.47%	-	-
Horiz. %	39.03%	141.89%	110.06%	73.48%	36.10%	130.47%	100.00%	-
EPS	4.22	12.97	10.49	6.65	3.85	14.48	12.13	-50.50%
YoY %	-67.46%	23.64%	57.74%	72.73%	-73.41%	19.37%	-	-
Horiz. %	34.79%	106.92%	86.48%	54.82%	31.74%	119.37%	100.00%	-
DPS	2.50	8.00	6.00	4.00	2.00	6.00	4.00	-26.87%
YoY %	-68.75%	33.33%	50.00%	100.00%	-66.67%	50.00%	-	-
Horiz. %	62.50%	200.00%	150.00%	100.00%	50.00%	150.00%	100.00%	-
NAPS	0.58	0.57	0.56	0.54	0.53	0.52	0.51	8.94%
YoY %	1.75%	1.79%	3.70%	1.89%	1.92%	1.96%	-	-
Horiz. %	113.73%	111.76%	109.80%	105.88%	103.92%	101.96%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 658,809
RPS	33.02	120.04	93.13	62.13	30.56	110.37	84.60	-46.56%
YoY %	-72.49%	28.90%	49.90%	103.30%	-72.31%	30.46%	-	-
Horiz. %	39.03%	141.89%	110.08%	73.44%	36.12%	130.46%	100.00%	-
EPS	4.22	12.97	10.49	6.76	3.85	14.48	12.13	-50.50%
YoY %	-67.46%	23.64%	55.18%	75.58%	-73.41%	19.37%	-	-
Horiz. %	34.79%	106.92%	86.48%	55.73%	31.74%	119.37%	100.00%	-
DPS	2.50	8.00	6.00	4.00	2.00	6.00	4.00	-26.87%
YoY %	-68.75%	33.33%	50.00%	100.00%	-66.67%	50.00%	-	-
Horiz. %	62.50%	200.00%	150.00%	100.00%	50.00%	150.00%	100.00%	-
NAPS	0.58	0.57	0.5601	0.5397	0.5304	0.5199	0.51	8.94%
YoY %	1.75%	1.77%	3.78%	1.75%	2.02%	1.94%	-	-
Horiz. %	113.73%	111.76%	109.82%	105.82%	104.00%	101.94%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	1.76	1.89	1.92	1.85	2.10	1.84	1.45	-
P/RPS	5.33	1.57	2.06	2.98	6.88	1.67	1.71	113.23%
YoY %	239.49%	-23.79%	-30.87%	-56.69%	311.98%	-2.34%	-	-
Horiz. %	311.70%	91.81%	120.47%	174.27%	402.34%	97.66%	100.00%	-
P/EPS	41.75	14.57	18.31	27.37	54.62	12.70	11.96	129.94%
YoY %	186.55%	-20.43%	-33.10%	-49.89%	330.08%	6.19%	-	-
Horiz. %	349.08%	121.82%	153.09%	228.85%	456.69%	106.19%	100.00%	-
EY	2.40	6.86	5.46	3.65	1.83	7.87	8.36	-56.44%
YoY %	-65.01%	25.64%	49.59%	99.45%	-76.75%	-5.86%	-	-
Horiz. %	28.71%	82.06%	65.31%	43.66%	21.89%	94.14%	100.00%	-
DY	1.42	4.23	3.13	2.16	0.95	3.26	2.76	-35.76%
YoY %	-66.43%	35.14%	44.91%	127.37%	-70.86%	18.12%	-	-
Horiz. %	51.45%	153.26%	113.41%	78.26%	34.42%	118.12%	100.00%	-
P/NAPS	3.03	3.32	3.43	3.43	3.96	3.54	2.84	4.40%
YoY %	-8.73%	-3.21%	0.00%	-13.38%	11.86%	24.65%	-	-
Horiz. %	106.69%	116.90%	120.77%	120.77%	139.44%	124.65%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	28/08/13	30/05/13	26/02/13	28/11/12	29/08/12	30/05/12	-
Price	1.65	1.66	2.08	1.81	1.82	2.33	1.80	-
P/RPS	5.00	1.38	2.23	2.91	5.96	2.11	2.13	76.53%
YoY %	262.32%	-38.12%	-23.37%	-51.17%	182.46%	-0.94%	-	-
Horiz. %	234.74%	64.79%	104.69%	136.62%	279.81%	99.06%	100.00%	-
P/EPS	39.14	12.80	19.84	26.78	47.34	16.09	14.84	90.78%
YoY %	205.78%	-35.48%	-25.91%	-43.43%	194.22%	8.42%	-	-
Horiz. %	263.75%	86.25%	133.69%	180.46%	319.00%	108.42%	100.00%	-
EY	2.56	7.82	5.04	3.73	2.11	6.22	6.74	-47.52%
YoY %	-67.26%	55.16%	35.12%	76.78%	-66.08%	-7.72%	-	-
Horiz. %	37.98%	116.02%	74.78%	55.34%	31.31%	92.28%	100.00%	-
DY	1.52	4.82	2.88	2.21	1.10	2.58	2.22	-22.29%
YoY %	-68.46%	67.36%	30.32%	100.91%	-57.36%	16.22%	-	-
Horiz. %	68.47%	217.12%	129.73%	99.55%	49.55%	116.22%	100.00%	-
P/NAPS	2.84	2.91	3.71	3.35	3.43	4.48	3.53	-13.48%
YoY %	-2.41%	-21.56%	10.75%	-2.33%	-23.44%	26.91%	-	-
Horiz. %	80.45%	82.44%	105.10%	94.90%	97.17%	126.91%	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