[PADINI] YoY Quarter Result on 30-Jun-2012 [#4]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	221,944	196,009	177,037	169,538	132,146	114,389	98,918	14.41%
YoY %	13.23%	10.72%	4.42%	28.30%	15.52%	15.64%	-	-
Horiz. %	224.37%	198.15%	178.97%	171.39%	133.59%	115.64%	100.00%	-
PBT	22,011	19,460	21,792	22,153	25,363	18,817	6,572	22.30%
YoY %	13.11%	-10.70%	-1.63%	-12.66%	34.79%	186.32%	-	-
Horiz. %	334.92%	296.10%	331.59%	337.08%	385.93%	286.32%	100.00%	-
Tax	-3,654	-5,797	-6,126	-6,656	-7,287	-6,776	-939	25.40%
YoY %	36.97%	5.37%	7.96%	8.66%	-7.54%	-621.62%	-	-
Horiz. %	389.14%	617.36%	652.40%	708.84%	776.04%	721.62%	100.00%	-
NP	18,357	13,663	15,666	15,497	18,076	12,041	5,633	21.75%
YoY %	34.36%	-12.79%	1.09%	-14.27%	50.12%	113.76%	-	-
Horiz. %	325.88%	242.55%	278.11%	275.11%	320.89%	213.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,178	13,663	15,666	15,497	18,076	12,041	5,633	21.55%
YoY %	33.05%	-12.79%	1.09%	-14.27%	50.12%	113.76%	-	-
Horiz. %	322.71%	242.55%	278.11%	275.11%	320.89%	213.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.60%	29.79%	28.11%	30.05%	28.73%	36.01%	14.29%	-
YoY %	-44.28%	5.98%	-6.46%	4.59%	-20.22%	151.99%	-	-
Horiz. %	116.17%	208.47%	196.71%	210.29%	201.05%	251.99%	100.00%	-
Total Cost	203,587	182,346	161,371	154,041	114,070	102,348	93,285	13.88%
YoY %	11.65%	13.00%	4.76%	35.04%	11.45%	9.72%	-	-
Horiz. %	218.24%	195.47%	172.99%	165.13%	122.28%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	408,346	386,842	375,008	342,337	282,642	131,638	204,694	12.19%
YoY %	5.56%	3.16%	9.54%	21.12%	114.71%	-35.69%	-	-
Horiz. %	199.49%	188.99%	183.20%	167.24%	138.08%	64.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	16,465	16,419	13,158	13,166	13,146	3,949	7,923	12.95%
YoY %	0.28%	24.78%	-0.06%	0.15%	232.89%	-50.16%	-	-
Horiz. %	207.81%	207.23%	166.07%	166.17%	165.92%	49.84%	100.00%	-
Div Payout %	90.58%	120.17%	83.99%	84.96%	72.73%	32.80%	140.66%	-
YoY %	-24.62%	43.08%	-1.14%	16.82%	121.74%	-76.68%	-	-
Horiz. %	64.40%	85.43%	59.71%	60.40%	51.71%	23.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	408,346	386,842	375,008	342,337	282,642	131,638	204,694	12.19%
YoY %	5.56%	3.16%	9.54%	21.12%	114.71%	-35.69%	-	-
Horiz. %	199.49%	188.99%	183.20%	167.24%	138.08%	64.31%	100.00%	-
NOSH	658,623	656,778	657,909	658,340	657,309	131,638	132,060	30.69%
YoY %	0.28%	-0.17%	-0.07%	0.16%	399.33%	-0.32%	-	-
Horiz. %	498.73%	497.33%	498.19%	498.52%	497.74%	99.68%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.27%	6.97%	8.85%	9.14%	13.68%	10.53%	5.69%	-
YoY %	18.65%	-21.24%	-3.17%	-33.19%	29.91%	85.06%	-	-
Horiz. %	145.34%	122.50%	155.54%	160.63%	240.42%	185.06%	100.00%	-
ROE	4.45%	3.53%	4.18%	4.53%	6.40%	9.15%	2.75%	-
YoY %	26.06%	-15.55%	-7.73%	-29.22%	-30.05%	232.73%	-	-
Horiz. %	161.82%	128.36%	152.00%	164.73%	232.73%	332.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	33.70	29.84	26.91	25.75	20.10	86.90	74.90	-12.45%
YoY %	12.94%	10.89%	4.50%	28.11%	-76.87%	16.02%	-	-
Horiz. %	44.99%	39.84%	35.93%	34.38%	26.84%	116.02%	100.00%	-
EPS	2.76	2.08	2.38	2.36	2.75	1.83	4.27	-7.01%
YoY %	32.69%	-12.61%	0.85%	-14.18%	50.27%	-57.14%	-	-
Horiz. %	64.64%	48.71%	55.74%	55.27%	64.40%	42.86%	100.00%	-
DPS	2.50	2.50	2.00	2.00	2.00	3.00	6.00	-13.57%
YoY %	0.00%	25.00%	0.00%	0.00%	-33.33%	-50.00%	-	-
Horiz. %	41.67%	41.67%	33.33%	33.33%	33.33%	50.00%	100.00%	-
NAPS	0.62	0.589	0.57	0.52	0.43	1.00	1.55	-14.15%
YoY %	5.26%	3.33%	9.62%	20.93%	-57.00%	-35.48%	-	-
Horiz. %	40.00%	38.00%	36.77%	33.55%	27.74%	64.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 658,340
RPS	33.73	29.79	26.91	25.77	20.09	17.39	15.04	14.40%
YoY %	13.23%	10.70%	4.42%	28.27%	15.53%	15.62%	-	-
Horiz. %	224.27%	198.07%	178.92%	171.34%	133.58%	115.62%	100.00%	-
EPS	2.76	2.08	2.38	2.36	2.75	1.83	0.86	21.44%
YoY %	32.69%	-12.61%	0.85%	-14.18%	50.27%	112.79%	-	-
Horiz. %	320.93%	241.86%	276.74%	274.42%	319.77%	212.79%	100.00%	-
DPS	2.50	2.50	2.00	2.00	2.00	0.60	1.20	13.00%
YoY %	0.00%	25.00%	0.00%	0.00%	233.33%	-50.00%	-	-
Horiz. %	208.33%	208.33%	166.67%	166.67%	166.67%	50.00%	100.00%	-
NAPS	0.6207	0.588	0.57	0.5203	0.4296	0.2001	0.3111	12.19%
YoY %	5.56%	3.16%	9.55%	21.11%	114.69%	-35.68%	-	-
Horiz. %	199.52%	189.01%	183.22%	167.25%	138.09%	64.32%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.33	1.97	1.89	1.84	1.06	0.76	0.48	-
P/RPS	3.95	6.60	7.02	7.14	5.27	0.87	0.64	35.41%
YoY %	-40.15%	-5.98%	-1.68%	35.48%	505.75%	35.94%	-	-
Horiz. %	617.19%	1,031.25%	1,096.87%	1,115.62%	823.44%	135.94%	100.00%	-
P/EPS	48.19	94.70	79.37	78.17	38.55	8.31	11.25	27.42%
YoY %	-49.11%	19.31%	1.54%	102.78%	363.90%	-26.13%	-	-
Horiz. %	428.36%	841.78%	705.51%	694.84%	342.67%	73.87%	100.00%	-
EY	2.08	1.06	1.26	1.28	2.59	12.04	8.89	-21.49%
YoY %	96.23%	-15.87%	-1.56%	-50.58%	-78.49%	35.43%	-	-
Horiz. %	23.40%	11.92%	14.17%	14.40%	29.13%	135.43%	100.00%	-
DY	1.88	1.27	1.06	1.09	1.89	3.95	12.50	-27.06%
YoY %	48.03%	19.81%	-2.75%	-42.33%	-52.15%	-68.40%	-	-
Horiz. %	15.04%	10.16%	8.48%	8.72%	15.12%	31.60%	100.00%	-
P/NAPS	2.15	3.34	3.32	3.54	2.47	0.76	0.31	38.07%
YoY %	-35.63%	0.60%	-6.21%	43.32%	225.00%	145.16%	-	-
Horiz. %	693.55%	1,077.42%	1,070.97%	1,141.94%	796.77%	245.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	27/08/14	28/08/13	29/08/12	26/08/11	26/08/10	27/08/09	-
Price	1.35	1.89	1.66	2.33	0.89	0.82	0.54	-
P/RPS	4.01	6.33	6.17	9.05	4.43	0.94	0.72	33.12%
YoY %	-36.65%	2.59%	-31.82%	104.29%	371.28%	30.56%	-	-
Horiz. %	556.94%	879.17%	856.94%	1,256.94%	615.28%	130.56%	100.00%	-
P/EPS	48.91	90.85	69.71	98.98	32.36	8.96	12.66	25.25%
YoY %	-46.16%	30.33%	-29.57%	205.87%	261.16%	-29.23%	-	-
Horiz. %	386.33%	717.61%	550.63%	781.83%	255.61%	70.77%	100.00%	-
EY	2.04	1.10	1.43	1.01	3.09	11.15	7.90	-20.19%
YoY %	85.45%	-23.08%	41.58%	-67.31%	-72.29%	41.14%	-	-
Horiz. %	25.82%	13.92%	18.10%	12.78%	39.11%	141.14%	100.00%	-
DY	1.85	1.32	1.20	0.86	2.25	3.66	11.11	-25.81%
YoY %	40.15%	10.00%	39.53%	-61.78%	-38.52%	-67.06%	-	-
Horiz. %	16.65%	11.88%	10.80%	7.74%	20.25%	32.94%	100.00%	-
P/NAPS	2.18	3.21	2.91	4.48	2.07	0.82	0.35	35.62%
YoY %	-32.09%	10.31%	-35.04%	116.43%	152.44%	134.29%	-	-
Horiz. %	622.86%	917.14%	831.43%	1,280.00%	591.43%	234.29%	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