[PADINI] QoQ TTM Result on 30-Jun-2010 [#4]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	540,804	532,277	518,858	522,949	507,478	487,683	488,767	6.98%
YoY %	1.60%	2.59%	-0.78%	3.05%	4.06%	-0.22%	-	-
Horiz. %	110.65%	108.90%	106.16%	106.99%	103.83%	99.78%	100.00%	-
PBT	98,086	88,552	84,900	86,280	74,035	65,668	69,937	25.32%
YoY %	10.77%	4.30%	-1.60%	16.54%	12.74%	-6.10%	-	-
Horiz. %	140.25%	126.62%	121.39%	123.37%	105.86%	93.90%	100.00%	-
Tax	-28,826	-26,412	-25,724	-25,306	-19,469	-17,346	-18,367	35.08%
YoY %	-9.14%	-2.67%	-1.65%	-29.98%	-12.24%	5.56%	-	-
Horiz. %	156.94%	143.80%	140.06%	137.78%	106.00%	94.44%	100.00%	-
NP	69,260	62,140	59,176	60,974	54,566	48,322	51,570	21.74%
YoY %	11.46%	5.01%	-2.95%	11.74%	12.92%	-6.30%	-	-
Horiz. %	134.30%	120.50%	114.75%	118.24%	105.81%	93.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,260	62,140	59,176	60,974	54,566	48,322	51,570	21.74%
YoY %	11.46%	5.01%	-2.95%	11.74%	12.92%	-6.30%	-	-
Horiz. %	134.30%	120.50%	114.75%	118.24%	105.81%	93.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	29.83%	30.30%	29.33%	26.30%	26.41%	26.26%	-
YoY %	-1.48%	-1.55%	3.31%	11.52%	-0.42%	0.57%	-	-
Horiz. %	111.92%	113.59%	115.38%	111.69%	100.15%	100.57%	100.00%	-
Total Cost	471,544	470,137	459,682	461,975	452,912	439,361	437,197	5.17%
YoY %	0.30%	2.27%	-0.50%	2.00%	3.08%	0.49%	-	-
Horiz. %	107.86%	107.53%	105.14%	105.67%	103.59%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	276,067	263,106	131,534	131,638	131,600	225,133	223,709	15.06%
YoY %	4.93%	100.03%	-0.08%	0.03%	-41.55%	0.64%	-	-
Horiz. %	123.40%	117.61%	58.80%	58.84%	58.83%	100.64%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	17,095	3,949	3,949	3,949	7,923	7,923	18,453	-4.97%
YoY %	332.89%	0.00%	0.00%	-50.16%	0.00%	-57.06%	-	-
Horiz. %	92.64%	21.40%	21.40%	21.40%	42.94%	42.94%	100.00%	-
Div Payout %	24.68%	6.36%	6.67%	6.48%	14.52%	16.40%	35.78%	-
YoY %	288.05%	-4.65%	2.93%	-55.37%	-11.46%	-54.16%	-	-
Horiz. %	68.98%	17.78%	18.64%	18.11%	40.58%	45.84%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	276,067	263,106	131,534	131,638	131,600	225,133	223,709	15.06%
YoY %	4.93%	100.03%	-0.08%	0.03%	-41.55%	0.64%	-	-
Horiz. %	123.40%	117.61%	58.80%	58.84%	58.83%	100.64%	100.00%	-
NOSH	657,304	131,553	131,534	131,638	131,600	131,657	131,593	192.49%
YoY %	399.65%	0.01%	-0.08%	0.03%	-0.04%	0.05%	-	-
Horiz. %	499.50%	99.97%	99.96%	100.03%	100.01%	100.05%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	12.81%	11.67%	11.41%	11.66%	10.75%	9.91%	10.55%	-
YoY %	9.77%	2.28%	-2.14%	8.47%	8.48%	-6.07%	-	-
Horiz. %	121.42%	110.62%	108.15%	110.52%	101.90%	93.93%	100.00%	-
ROE	25.09%	23.62%	44.99%	46.32%	41.46%	21.46%	23.05%	-
YoY %	6.22%	-47.50%	-2.87%	11.72%	93.20%	-6.90%	-	-
Horiz. %	108.85%	102.47%	195.18%	200.95%	179.87%	93.10%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	82.28	404.61	394.47	397.26	385.62	370.42	371.42	-63.42%
YoY %	-79.66%	2.57%	-0.70%	3.02%	4.10%	-0.27%	-	-
Horiz. %	22.15%	108.94%	106.21%	106.96%	103.82%	99.73%	100.00%	-
EPS	10.54	47.24	44.99	46.32	41.46	36.70	39.19	-58.36%
YoY %	-77.69%	5.00%	-2.87%	11.72%	12.97%	-6.35%	-	-
Horiz. %	26.89%	120.54%	114.80%	118.19%	105.79%	93.65%	100.00%	-
DPS	2.60	3.00	3.00	3.00	6.00	6.00	14.00	-67.48%
YoY %	-13.33%	0.00%	0.00%	-50.00%	0.00%	-57.14%	-	-
Horiz. %	18.57%	21.43%	21.43%	21.43%	42.86%	42.86%	100.00%	-
NAPS	0.42	2.00	1.00	1.00	1.00	1.71	1.70	-60.66%
YoY %	-79.00%	100.00%	0.00%	0.00%	-41.52%	0.59%	-	-
Horiz. %	24.71%	117.65%	58.82%	58.82%	58.82%	100.59%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 131,638
RPS	82.20	80.90	78.86	79.49	77.13	74.13	74.29	6.98%
YoY %	1.61%	2.59%	-0.79%	3.06%	4.05%	-0.22%	-	-
Horiz. %	110.65%	108.90%	106.15%	107.00%	103.82%	99.78%	100.00%	-
EPS	10.53	9.45	8.99	9.27	8.29	7.34	7.84	21.75%
YoY %	11.43%	5.12%	-3.02%	11.82%	12.94%	-6.38%	-	-
Horiz. %	134.31%	120.54%	114.67%	118.24%	105.74%	93.62%	100.00%	-
DPS	2.60	0.60	0.60	0.60	1.20	1.20	2.80	-4.82%
YoY %	333.33%	0.00%	0.00%	-50.00%	0.00%	-57.14%	-	-
Horiz. %	92.86%	21.43%	21.43%	21.43%	42.86%	42.86%	100.00%	-
NAPS	0.4196	0.3999	0.1999	0.2001	0.20	0.3422	0.34	15.06%
YoY %	4.93%	100.05%	-0.10%	0.05%	-41.55%	0.65%	-	-
Horiz. %	123.41%	117.62%	58.79%	58.85%	58.82%	100.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.06	1.09	0.91	0.76	0.76	0.75	0.60	-
P/RPS	1.29	0.27	0.23	0.19	0.20	0.20	0.16	302.59%
YoY %	377.78%	17.39%	21.05%	-5.00%	0.00%	25.00%	-	-
Horiz. %	806.25%	168.75%	143.75%	118.75%	125.00%	125.00%	100.00%	-
P/EPS	10.06	2.31	2.02	1.64	1.83	2.04	1.53	251.37%
YoY %	335.50%	14.36%	23.17%	-10.38%	-10.29%	33.33%	-	-
Horiz. %	657.52%	150.98%	132.03%	107.19%	119.61%	133.33%	100.00%	-
EY	9.94	43.34	49.44	60.95	54.56	48.94	65.31	-71.52%
YoY %	-77.07%	-12.34%	-18.88%	11.71%	11.48%	-25.07%	-	-
Horiz. %	15.22%	66.36%	75.70%	93.32%	83.54%	74.93%	100.00%	-
DY	2.45	2.75	3.30	3.95	7.89	8.00	23.33	-77.77%
YoY %	-10.91%	-16.67%	-16.46%	-49.94%	-1.38%	-65.71%	-	-
Horiz. %	10.50%	11.79%	14.14%	16.93%	33.82%	34.29%	100.00%	-
P/NAPS	2.52	0.55	0.91	0.76	0.76	0.44	0.35	273.31%
YoY %	358.18%	-39.56%	19.74%	0.00%	72.73%	25.71%	-	-
Horiz. %	720.00%	157.14%	260.00%	217.14%	217.14%	125.71%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	30/05/11	25/02/11	29/11/10	26/08/10	27/05/10	25/02/10	25/11/09	-
Price	1.08	1.07	1.00	0.82	0.72	0.85	0.61	-
P/RPS	1.31	0.26	0.25	0.21	0.19	0.23	0.16	306.74%
YoY %	403.85%	4.00%	19.05%	10.53%	-17.39%	43.75%	-	-
Horiz. %	818.75%	162.50%	156.25%	131.25%	118.75%	143.75%	100.00%	-
P/EPS	10.25	2.27	2.22	1.77	1.74	2.32	1.56	251.20%
YoY %	351.54%	2.25%	25.42%	1.72%	-25.00%	48.72%	-	-
Horiz. %	657.05%	145.51%	142.31%	113.46%	111.54%	148.72%	100.00%	-
EY	9.76	44.15	44.99	56.49	57.59	43.18	64.24	-71.55%
YoY %	-77.89%	-1.87%	-20.36%	-1.91%	33.37%	-32.78%	-	-
Horiz. %	15.19%	68.73%	70.03%	87.94%	89.65%	67.22%	100.00%	-
DY	2.41	2.80	3.00	3.66	8.33	7.06	22.95	-77.77%
YoY %	-13.93%	-6.67%	-18.03%	-56.06%	17.99%	-69.24%	-	-
Horiz. %	10.50%	12.20%	13.07%	15.95%	36.30%	30.76%	100.00%	-
P/NAPS	2.57	0.54	1.00	0.82	0.72	0.50	0.36	271.19%
YoY %	375.93%	-46.00%	21.95%	13.89%	44.00%	38.89%	-	-
Horiz. %	713.89%	150.00%	277.78%	227.78%	200.00%	138.89%	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