[PADINI] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -7.21%
YoY- -10.42%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,301,193 977,904 866,258 789,765 726,112 558,561 522,949 16.39%
PBT 186,665 111,835 125,719 117,605 129,689 104,632 86,280 13.71%
Tax -47,683 -28,074 -34,806 -32,252 -34,408 -29,337 -25,306 11.12%
NP 138,982 83,761 90,913 85,353 95,281 75,295 60,974 14.70%
-
NP to SH 137,385 80,223 90,913 85,353 95,281 75,295 60,974 14.48%
-
Tax Rate 25.54% 25.10% 27.69% 27.42% 26.53% 28.04% 29.33% -
Total Cost 1,162,211 894,143 775,345 704,412 630,831 483,266 461,975 16.60%
-
Net Worth 467,161 408,025 387,457 375,008 342,074 283,014 47,370 46.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 75,667 65,810 75,649 52,632 39,470 26,326 5,921 52.84%
Div Payout % 55.08% 82.03% 83.21% 61.66% 41.43% 34.97% 9.71% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 467,161 408,025 387,457 375,008 342,074 283,014 47,370 46.38%
NOSH 657,974 658,105 657,822 657,909 657,836 658,173 131,585 30.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.68% 8.57% 10.49% 10.81% 13.12% 13.48% 11.66% -
ROE 29.41% 19.66% 23.46% 22.76% 27.85% 26.60% 128.72% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 197.76 148.59 131.69 120.04 110.38 84.87 397.42 -10.97%
EPS 20.88 12.19 13.82 12.97 14.48 11.44 9.27 14.47%
DPS 11.50 10.00 11.50 8.00 6.00 4.00 4.50 16.91%
NAPS 0.71 0.62 0.589 0.57 0.52 0.43 0.36 11.97%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 131.75 99.02 87.71 79.97 73.52 56.56 52.95 16.39%
EPS 13.91 8.12 9.21 8.64 9.65 7.62 6.17 14.49%
DPS 7.66 6.66 7.66 5.33 4.00 2.67 0.60 52.81%
NAPS 0.473 0.4131 0.3923 0.3797 0.3464 0.2866 0.048 46.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.37 1.33 1.97 1.89 1.84 1.06 0.76 -
P/RPS 1.20 0.90 1.50 1.57 1.67 1.25 0.19 35.91%
P/EPS 11.35 10.91 14.25 14.57 12.70 9.27 1.64 38.00%
EY 8.81 9.17 7.02 6.86 7.87 10.79 60.97 -27.53%
DY 4.85 7.52 5.84 4.23 3.26 3.77 5.92 -3.26%
P/NAPS 3.34 2.15 3.34 3.32 3.54 2.47 2.11 7.94%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 -
Price 2.63 1.35 1.89 1.66 2.33 0.89 0.82 -
P/RPS 1.33 0.91 1.44 1.38 2.11 1.05 0.21 35.98%
P/EPS 12.60 11.07 13.68 12.80 16.09 7.78 1.77 38.65%
EY 7.94 9.03 7.31 7.82 6.22 12.85 56.51 -27.87%
DY 4.37 7.41 6.08 4.82 2.58 4.49 5.49 -3.72%
P/NAPS 3.70 2.18 3.21 2.91 4.48 2.07 2.28 8.39%

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

Post a Comment