[PADINI] YoY Cumulative Quarter Result on 30-Jun-2019 [#4]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	1,319,097	1,029,387	1,354,679	1,783,022	1,678,790	1,570,902	1,301,193	0.22%
YoY %	28.14%	-24.01%	-24.02%	6.21%	6.87%	20.73%	-	-
Horiz. %	101.38%	79.11%	104.11%	137.03%	129.02%	120.73%	100.00%	-
PBT	205,110	74,146	107,318	219,293	239,650	213,213	186,665	1.58%
YoY %	176.63%	-30.91%	-51.06%	-8.49%	12.40%	14.22%	-	-
Horiz. %	109.88%	39.72%	57.49%	117.48%	128.39%	114.22%	100.00%	-
Tax	-51,007	-20,096	-32,147	-59,117	-61,392	-55,825	-47,683	1.12%
YoY %	-153.82%	37.49%	45.62%	3.71%	-9.97%	-17.08%	-	-
Horiz. %	106.97%	42.14%	67.42%	123.98%	128.75%	117.08%	100.00%	-
NP	154,103	54,050	75,171	160,176	178,258	157,388	138,982	1.73%
YoY %	185.11%	-28.10%	-53.07%	-10.14%	13.26%	13.24%	-	-
Horiz. %	110.88%	38.89%	54.09%	115.25%	128.26%	113.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,103	54,050	75,171	160,176	178,258	157,388	137,385	1.93%
YoY %	185.11%	-28.10%	-53.07%	-10.14%	13.26%	14.56%	-	-
Horiz. %	112.17%	39.34%	54.72%	116.59%	129.75%	114.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.87%	27.10%	29.95%	26.96%	25.62%	26.18%	25.54%	-
YoY %	-8.23%	-9.52%	11.09%	5.23%	-2.14%	2.51%	-	-
Horiz. %	97.38%	106.11%	117.27%	105.56%	100.31%	102.51%	100.00%	-
Total Cost	1,164,994	975,337	1,279,508	1,622,846	1,500,532	1,413,514	1,162,211	0.03%
YoY %	19.45%	-23.77%	-21.16%	8.15%	6.16%	21.62%	-	-
Horiz. %	100.24%	83.92%	110.09%	139.63%	129.11%	121.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	888,177	802,649	763,174	743,437	651,330	552,643	467,161	11.29%
YoY %	10.66%	5.17%	2.65%	14.14%	17.86%	18.30%	-	-
Horiz. %	190.12%	171.81%	163.36%	159.14%	139.42%	118.30%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	65,790	16,447	49,343	75,659	75,659	75,659	75,667	-2.30%
YoY %	300.01%	-66.67%	-34.78%	0.00%	0.00%	-0.01%	-	-
Horiz. %	86.95%	21.74%	65.21%	99.99%	99.99%	99.99%	100.00%	-
Div Payout %	42.69%	30.43%	65.64%	47.24%	42.44%	48.07%	55.08%	-
YoY %	40.29%	-53.64%	38.95%	11.31%	-11.71%	-12.73%	-	-
Horiz. %	77.51%	55.25%	119.17%	85.77%	77.05%	87.27%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	888,177	802,649	763,174	743,437	651,330	552,643	467,161	11.29%
YoY %	10.66%	5.17%	2.65%	14.14%	17.86%	18.30%	-	-
Horiz. %	190.12%	171.81%	163.36%	159.14%	139.42%	118.30%	100.00%	-
NOSH	657,909	657,909	657,909	657,909	657,909	657,909	657,974	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	11.68%	5.25%	5.55%	8.98%	10.62%	10.02%	10.68%	-
YoY %	122.48%	-5.41%	-38.20%	-15.44%	5.99%	-6.18%	-	-
Horiz. %	109.36%	49.16%	51.97%	84.08%	99.44%	93.82%	100.00%	-
ROE	17.35%	6.73%	9.85%	21.55%	27.37%	28.48%	29.41%	-
YoY %	157.80%	-31.68%	-54.29%	-21.26%	-3.90%	-3.16%	-	-
Horiz. %	58.99%	22.88%	33.49%	73.27%	93.06%	96.84%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	200.50	156.46	205.91	271.01	255.17	238.77	197.76	0.22%
YoY %	28.15%	-24.02%	-24.02%	6.21%	6.87%	20.74%	-	-
Horiz. %	101.39%	79.12%	104.12%	137.04%	129.03%	120.74%	100.00%	-
EPS	23.42	8.22	11.43	24.35	27.09	23.92	20.88	1.93%
YoY %	184.91%	-28.08%	-53.06%	-10.11%	13.25%	14.56%	-	-
Horiz. %	112.16%	39.37%	54.74%	116.62%	129.74%	114.56%	100.00%	-
DPS	10.00	2.50	7.50	11.50	11.50	11.50	11.50	-2.30%
YoY %	300.00%	-66.67%	-34.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.96%	21.74%	65.22%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.35	1.22	1.16	1.13	0.99	0.84	0.71	11.29%
YoY %	10.66%	5.17%	2.65%	14.14%	17.86%	18.31%	-	-
Horiz. %	190.14%	171.83%	163.38%	159.15%	139.44%	118.31%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	200.50	156.46	205.91	271.01	255.17	238.77	197.78	0.22%
YoY %	28.15%	-24.02%	-24.02%	6.21%	6.87%	20.73%	-	-
Horiz. %	101.38%	79.11%	104.11%	137.03%	129.02%	120.73%	100.00%	-
EPS	23.42	8.22	11.43	24.35	27.09	23.92	20.88	1.93%
YoY %	184.91%	-28.08%	-53.06%	-10.11%	13.25%	14.56%	-	-
Horiz. %	112.16%	39.37%	54.74%	116.62%	129.74%	114.56%	100.00%	-
DPS	10.00	2.50	7.50	11.50	11.50	11.50	11.50	-2.30%
YoY %	300.00%	-66.67%	-34.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.96%	21.74%	65.22%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.35	1.22	1.16	1.13	0.99	0.84	0.7101	11.29%
YoY %	10.66%	5.17%	2.65%	14.14%	17.86%	18.29%	-	-
Horiz. %	190.11%	171.81%	163.36%	159.13%	139.42%	118.29%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.20	2.78	2.49	3.62	5.97	3.52	2.37	-
P/RPS	1.60	1.78	1.21	1.34	2.34	1.47	1.20	4.90%
YoY %	-10.11%	47.11%	-9.70%	-42.74%	59.18%	22.50%	-	-
Horiz. %	133.33%	148.33%	100.83%	111.67%	195.00%	122.50%	100.00%	-
P/EPS	13.66	33.84	21.79	14.87	22.03	14.71	11.35	3.13%
YoY %	-59.63%	55.30%	46.54%	-32.50%	49.76%	29.60%	-	-
Horiz. %	120.35%	298.15%	191.98%	131.01%	194.10%	129.60%	100.00%	-
EY	7.32	2.96	4.59	6.73	4.54	6.80	8.81	-3.03%
YoY %	147.30%	-35.51%	-31.80%	48.24%	-33.24%	-22.81%	-	-
Horiz. %	83.09%	33.60%	52.10%	76.39%	51.53%	77.19%	100.00%	-
DY	3.13	0.90	3.01	3.18	1.93	3.27	4.85	-7.03%
YoY %	247.78%	-70.10%	-5.35%	64.77%	-40.98%	-32.58%	-	-
Horiz. %	64.54%	18.56%	62.06%	65.57%	39.79%	67.42%	100.00%	-
P/NAPS	2.37	2.28	2.15	3.20	6.03	4.19	3.34	-5.55%
YoY %	3.95%	6.05%	-32.81%	-46.93%	43.91%	25.45%	-	-
Horiz. %	70.96%	68.26%	64.37%	95.81%	180.54%	125.45%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/08/22	27/08/21	26/08/20	27/08/19	27/08/18	25/08/17	25/08/16	-
Price	3.26	3.07	2.15	3.38	6.04	4.23	2.63	-
P/RPS	1.63	1.96	1.04	1.25	2.37	1.77	1.33	3.44%
YoY %	-16.84%	88.46%	-16.80%	-47.26%	33.90%	33.08%	-	-
Horiz. %	122.56%	147.37%	78.20%	93.98%	178.20%	133.08%	100.00%	-
P/EPS	13.92	37.37	18.82	13.88	22.29	17.68	12.60	1.67%
YoY %	-62.75%	98.57%	35.59%	-37.73%	26.07%	40.32%	-	-
Horiz. %	110.48%	296.59%	149.37%	110.16%	176.90%	140.32%	100.00%	-
EY	7.19	2.68	5.31	7.20	4.49	5.66	7.94	-1.63%
YoY %	168.28%	-49.53%	-26.25%	60.36%	-20.67%	-28.72%	-	-
Horiz. %	90.55%	33.75%	66.88%	90.68%	56.55%	71.28%	100.00%	-
DY	3.07	0.81	3.49	3.40	1.90	2.72	4.37	-5.71%
YoY %	279.01%	-76.79%	2.65%	78.95%	-30.15%	-37.76%	-	-
Horiz. %	70.25%	18.54%	79.86%	77.80%	43.48%	62.24%	100.00%	-
P/NAPS	2.41	2.52	1.85	2.99	6.10	5.04	3.70	-6.89%
YoY %	-4.37%	36.22%	-38.13%	-50.98%	21.03%	36.22%	-	-
Horiz. %	65.14%	68.11%	50.00%	80.81%	164.86%	136.22%	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