[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	736,680	310,033	1,301,193	952,318	609,951	269,573	977,904	-17.13%
YoY %	137.61%	-76.17%	36.63%	56.13%	126.27%	-72.43%	-	-
Horiz. %	75.33%	31.70%	133.06%	97.38%	62.37%	27.57%	100.00%	-
PBT	112,379	39,639	186,665	135,113	88,832	44,306	111,835	0.32%
YoY %	183.51%	-78.76%	38.15%	52.10%	100.50%	-60.38%	-	-
Horiz. %	100.49%	35.44%	166.91%	120.81%	79.43%	39.62%	100.00%	-
Tax	-26,741	-10,305	-47,683	-35,083	-23,932	-8,259	-28,074	-3.17%
YoY %	-159.50%	78.39%	-35.91%	-46.59%	-189.77%	70.58%	-	-
Horiz. %	95.25%	36.71%	169.85%	124.97%	85.25%	29.42%	100.00%	-
NP	85,638	29,334	138,982	100,030	64,900	36,047	83,761	1.48%
YoY %	191.94%	-78.89%	38.94%	54.13%	80.04%	-56.96%	-	-
Horiz. %	102.24%	35.02%	165.93%	119.42%	77.48%	43.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,090	28,616	137,385	100,030	64,900	31,830	80,223	2.35%
YoY %	190.36%	-79.17%	37.34%	54.13%	103.90%	-60.32%	-	-
Horiz. %	103.57%	35.67%	171.25%	124.69%	80.90%	39.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	26.00%	25.54%	25.97%	26.94%	18.64%	25.10%	-
YoY %	-8.46%	1.80%	-1.66%	-3.60%	44.53%	-25.74%	-	-
Horiz. %	94.82%	103.59%	101.75%	103.47%	107.33%	74.26%	100.00%	-
Total Cost	651,042	280,699	1,162,211	852,288	545,051	233,526	894,143	-18.98%
YoY %	131.94%	-75.85%	36.36%	56.37%	133.40%	-73.88%	-	-
Horiz. %	72.81%	31.39%	129.98%	95.32%	60.96%	26.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	521,722	481,801	467,161	460,536	440,799	424,838	408,025	17.71%
YoY %	8.29%	3.13%	1.44%	4.48%	3.76%	4.12%	-	-
Horiz. %	127.87%	118.08%	114.49%	112.87%	108.03%	104.12%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	32,895	16,445	75,667	59,211	32,895	16,441	65,810	-36.88%
YoY %	100.03%	-78.27%	27.79%	80.00%	100.08%	-75.02%	-	-
Horiz. %	49.98%	24.99%	114.98%	89.97%	49.98%	24.98%	100.00%	-
Div Payout %	39.59%	57.47%	55.08%	59.19%	50.69%	51.65%	82.03%	-
YoY %	-31.11%	4.34%	-6.94%	16.77%	-1.86%	-37.04%	-	-
Horiz. %	48.26%	70.06%	67.15%	72.16%	61.79%	62.96%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	521,722	481,801	467,161	460,536	440,799	424,838	408,025	17.71%
YoY %	8.29%	3.13%	1.44%	4.48%	3.76%	4.12%	-	-
Horiz. %	127.87%	118.08%	114.49%	112.87%	108.03%	104.12%	100.00%	-
NOSH	657,909	657,839	657,974	657,909	657,909	657,644	658,105	-0.01%
YoY %	0.01%	-0.02%	0.01%	0.00%	0.04%	-0.07%	-	-
Horiz. %	99.97%	99.96%	99.98%	99.97%	99.97%	99.93%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	11.62%	9.46%	10.68%	10.50%	10.64%	13.37%	8.57%	-
YoY %	22.83%	-11.42%	1.71%	-1.32%	-20.42%	56.01%	-	-
Horiz. %	135.59%	110.39%	124.62%	122.52%	124.15%	156.01%	100.00%	-
ROE	15.93%	5.94%	29.41%	21.72%	14.72%	7.49%	19.66%	-
YoY %	168.18%	-79.80%	35.41%	47.55%	96.53%	-61.90%	-	-
Horiz. %	81.03%	30.21%	149.59%	110.48%	74.87%	38.10%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	111.97	47.13	197.76	144.75	92.71	40.99	148.59	-17.12%
YoY %	137.58%	-76.17%	36.62%	56.13%	126.18%	-72.41%	-	-
Horiz. %	75.36%	31.72%	133.09%	97.42%	62.39%	27.59%	100.00%	-
EPS	12.63	4.35	20.88	15.20	9.86	4.84	12.19	2.38%
YoY %	190.34%	-79.17%	37.37%	54.16%	103.72%	-60.30%	-	-
Horiz. %	103.61%	35.68%	171.29%	124.69%	80.89%	39.70%	100.00%	-
DPS	5.00	2.50	11.50	9.00	5.00	2.50	10.00	-36.87%
YoY %	100.00%	-78.26%	27.78%	80.00%	100.00%	-75.00%	-	-
Horiz. %	50.00%	25.00%	115.00%	90.00%	50.00%	25.00%	100.00%	-
NAPS	0.793	0.7324	0.71	0.70	0.67	0.646	0.62	17.74%
YoY %	8.27%	3.15%	1.43%	4.48%	3.72%	4.19%	-	-
Horiz. %	127.90%	118.13%	114.52%	112.90%	108.06%	104.19%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	111.97	47.12	197.78	144.75	92.71	40.97	148.64	-17.13%
YoY %	137.63%	-76.18%	36.64%	56.13%	126.29%	-72.44%	-	-
Horiz. %	75.33%	31.70%	133.06%	97.38%	62.37%	27.56%	100.00%	-
EPS	12.63	4.35	20.88	15.20	9.86	4.84	12.19	2.38%
YoY %	190.34%	-79.17%	37.37%	54.16%	103.72%	-60.30%	-	-
Horiz. %	103.61%	35.68%	171.29%	124.69%	80.89%	39.70%	100.00%	-
DPS	5.00	2.50	11.50	9.00	5.00	2.50	10.00	-36.87%
YoY %	100.00%	-78.26%	27.78%	80.00%	100.00%	-75.00%	-	-
Horiz. %	50.00%	25.00%	115.00%	90.00%	50.00%	25.00%	100.00%	-
NAPS	0.793	0.7323	0.7101	0.70	0.67	0.6457	0.6202	17.71%
YoY %	8.29%	3.13%	1.44%	4.48%	3.76%	4.11%	-	-
Horiz. %	127.86%	118.07%	114.50%	112.87%	108.03%	104.11%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.55	2.85	2.37	2.07	1.87	1.35	1.33	-
P/RPS	2.28	6.05	1.20	1.43	2.02	3.29	0.90	85.31%
YoY %	-62.31%	404.17%	-16.08%	-29.21%	-38.60%	265.56%	-	-
Horiz. %	253.33%	672.22%	133.33%	158.89%	224.44%	365.56%	100.00%	-
P/EPS	20.19	65.52	11.35	13.61	18.96	27.89	10.91	50.45%
YoY %	-69.18%	477.27%	-16.61%	-28.22%	-32.02%	155.64%	-	-
Horiz. %	185.06%	600.55%	104.03%	124.75%	173.79%	255.64%	100.00%	-
EY	4.95	1.53	8.81	7.35	5.28	3.59	9.17	-33.57%
YoY %	223.53%	-82.63%	19.86%	39.20%	47.08%	-60.85%	-	-
Horiz. %	53.98%	16.68%	96.07%	80.15%	57.58%	39.15%	100.00%	-
DY	1.96	0.88	4.85	4.35	2.67	1.85	7.52	-59.03%
YoY %	122.73%	-81.86%	11.49%	62.92%	44.32%	-75.40%	-	-
Horiz. %	26.06%	11.70%	64.49%	57.85%	35.51%	24.60%	100.00%	-
P/NAPS	3.22	3.89	3.34	2.96	2.79	2.09	2.15	30.74%
YoY %	-17.22%	16.47%	12.84%	6.09%	33.49%	-2.79%	-	-
Horiz. %	149.77%	180.93%	155.35%	137.67%	129.77%	97.21%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/02/17	25/11/16	25/08/16	18/05/16	23/02/16	26/11/15	18/08/15	-
Price	2.58	2.82	2.63	2.30	2.18	1.59	1.35	-
P/RPS	2.30	5.98	1.33	1.59	2.35	3.88	0.91	85.02%
YoY %	-61.54%	349.62%	-16.35%	-32.34%	-39.43%	326.37%	-	-
Horiz. %	252.75%	657.14%	146.15%	174.73%	258.24%	426.37%	100.00%	-
P/EPS	20.43	64.83	12.60	15.13	22.10	32.85	11.07	50.17%
YoY %	-68.49%	414.52%	-16.72%	-31.54%	-32.72%	196.75%	-	-
Horiz. %	184.55%	585.64%	113.82%	136.68%	199.64%	296.75%	100.00%	-
EY	4.90	1.54	7.94	6.61	4.53	3.04	9.03	-33.34%
YoY %	218.18%	-80.60%	20.12%	45.92%	49.01%	-66.33%	-	-
Horiz. %	54.26%	17.05%	87.93%	73.20%	50.17%	33.67%	100.00%	-
DY	1.94	0.89	4.37	3.91	2.29	1.57	7.41	-58.90%
YoY %	117.98%	-79.63%	11.76%	70.74%	45.86%	-78.81%	-	-
Horiz. %	26.18%	12.01%	58.97%	52.77%	30.90%	21.19%	100.00%	-
P/NAPS	3.25	3.85	3.70	3.29	3.25	2.46	2.18	30.34%
YoY %	-15.58%	4.05%	12.46%	1.23%	32.11%	12.84%	-	-
Horiz. %	149.08%	176.61%	169.72%	150.92%	149.08%	112.84%	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