[PADINI] YoY TTM Result on 30-Sep-2024 [#1]

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	1,923,794	1,831,235	1,616,803	800,051	1,327,359	1,791,275	1,693,401	2.14%
YoY %	5.05%	13.26%	102.09%	-39.73%	-25.90%	5.78%	-	-
Horiz. %	113.61%	108.14%	95.48%	47.25%	78.38%	105.78%	100.00%	-
PBT	178,140	266,677	290,072	25,136	108,636	219,545	224,363	-3.76%
YoY %	-33.20%	-8.07%	1,054.01%	-76.86%	-50.52%	-2.15%	-	-
Horiz. %	79.40%	118.86%	129.29%	11.20%	48.42%	97.85%	100.00%	-
Tax	-46,688	-66,183	-70,243	-8,669	-32,354	-57,721	-59,365	-3.92%
YoY %	29.46%	5.78%	-710.28%	73.21%	43.95%	2.77%	-	-
Horiz. %	78.65%	111.48%	118.32%	14.60%	54.50%	97.23%	100.00%	-
NP	131,452	200,494	219,829	16,467	76,282	161,824	164,998	-3.71%
YoY %	-34.44%	-8.80%	1,234.97%	-78.41%	-52.86%	-1.92%	-	-
Horiz. %	79.67%	121.51%	133.23%	9.98%	46.23%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,452	200,494	219,829	16,467	76,282	161,901	165,000	-3.71%
YoY %	-34.44%	-8.80%	1,234.97%	-78.41%	-52.88%	-1.88%	-	-
Horiz. %	79.67%	121.51%	133.23%	9.98%	46.23%	98.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.21%	24.82%	24.22%	34.49%	29.78%	26.29%	26.46%	-
YoY %	5.60%	2.48%	-29.78%	15.82%	13.28%	-0.64%	-	-
Horiz. %	99.06%	93.80%	91.53%	130.35%	112.55%	99.36%	100.00%	-
Total Cost	1,792,342	1,630,741	1,396,974	783,584	1,251,077	1,629,451	1,528,403	2.68%
YoY %	9.91%	16.73%	78.28%	-37.37%	-23.22%	6.61%	-	-
Horiz. %	117.27%	106.70%	91.40%	51.27%	81.86%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,106,111	1,052,655	927,652	782,912	782,912	743,437	657,909	9.03%
YoY %	5.08%	13.48%	18.49%	0.00%	5.31%	13.00%	-	-
Horiz. %	168.13%	160.00%	141.00%	119.00%	119.00%	113.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	75,671	75,659	82,238	16,447	16,447	75,659	75,659	0.00%
YoY %	0.02%	-8.00%	400.02%	0.00%	-78.26%	0.00%	-	-
Horiz. %	100.02%	100.00%	108.70%	21.74%	21.74%	100.00%	100.00%	-
Div Payout %	57.57%	37.74%	37.41%	99.88%	21.56%	46.73%	45.85%	-
YoY %	52.54%	0.88%	-62.55%	363.27%	-53.86%	1.92%	-	-
Horiz. %	125.56%	82.31%	81.59%	217.84%	47.02%	101.92%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	1,106,111	1,052,655	927,652	782,912	782,912	743,437	657,909	9.03%
YoY %	5.08%	13.48%	18.49%	0.00%	5.31%	13.00%	-	-
Horiz. %	168.13%	160.00%	141.00%	119.00%	119.00%	113.00%	100.00%	-
NOSH	658,399	657,909	657,909	657,909	657,909	657,909	657,909	0.01%
YoY %	0.07%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.07%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	6.83%	10.95%	13.60%	2.06%	5.75%	9.03%	9.74%	-
YoY %	-37.63%	-19.49%	560.19%	-64.17%	-36.32%	-7.29%	-	-
Horiz. %	70.12%	112.42%	139.63%	21.15%	59.03%	92.71%	100.00%	-
ROE	11.88%	19.05%	23.70%	2.10%	9.74%	21.78%	25.08%	-
YoY %	-37.64%	-19.62%	1,028.57%	-78.44%	-55.28%	-13.16%	-	-
Horiz. %	47.37%	75.96%	94.50%	8.37%	38.84%	86.84%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	292.19	278.34	245.75	121.61	201.75	272.27	257.39	2.13%
YoY %	4.98%	13.26%	102.08%	-39.72%	-25.90%	5.78%	-	-
Horiz. %	113.52%	108.14%	95.48%	47.25%	78.38%	105.78%	100.00%	-
EPS	19.97	30.47	33.41	2.50	11.59	24.61	25.08	-3.72%
YoY %	-34.46%	-8.80%	1,236.40%	-78.43%	-52.91%	-1.87%	-	-
Horiz. %	79.63%	121.49%	133.21%	9.97%	46.21%	98.13%	100.00%	-
DPS	11.50	11.50	12.50	2.50	2.50	11.50	11.50	0.00%
YoY %	0.00%	-8.00%	400.00%	0.00%	-78.26%	0.00%	-	-
Horiz. %	100.00%	100.00%	108.70%	21.74%	21.74%	100.00%	100.00%	-
NAPS	1.68	1.60	1.41	1.19	1.19	1.13	1.00	9.02%
YoY %	5.00%	13.48%	18.49%	0.00%	5.31%	13.00%	-	-
Horiz. %	168.00%	160.00%	141.00%	119.00%	119.00%	113.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 658,399
RPS	292.19	278.13	245.57	121.51	201.60	272.06	257.20	2.14%
YoY %	5.06%	13.26%	102.10%	-39.73%	-25.90%	5.78%	-	-
Horiz. %	113.60%	108.14%	95.48%	47.24%	78.38%	105.78%	100.00%	-
EPS	19.97	30.45	33.39	2.50	11.59	24.59	25.06	-3.71%
YoY %	-34.42%	-8.81%	1,235.60%	-78.43%	-52.87%	-1.88%	-	-
Horiz. %	79.69%	121.51%	133.24%	9.98%	46.25%	98.12%	100.00%	-
DPS	11.50	11.49	12.49	2.50	2.50	11.49	11.49	0.01%
YoY %	0.09%	-8.01%	399.60%	0.00%	-78.24%	0.00%	-	-
Horiz. %	100.09%	100.00%	108.70%	21.76%	21.76%	100.00%	100.00%	-
NAPS	1.68	1.5988	1.4089	1.1891	1.1891	1.1292	0.9993	9.03%
YoY %	5.08%	13.48%	18.48%	0.00%	5.30%	13.00%	-	-
Horiz. %	168.12%	159.99%	140.99%	118.99%	118.99%	113.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	3.56	3.95	3.15	3.12	2.33	3.82	5.88	-
P/RPS	1.22	1.42	1.28	2.57	1.15	1.40	2.28	-9.88%
YoY %	-14.08%	10.94%	-50.19%	123.48%	-17.86%	-38.60%	-	-
Horiz. %	53.51%	62.28%	56.14%	112.72%	50.44%	61.40%	100.00%	-
P/EPS	17.83	12.96	9.43	124.65	20.10	15.52	23.45	-4.45%
YoY %	37.58%	37.43%	-92.43%	520.15%	29.51%	-33.82%	-	-
Horiz. %	76.03%	55.27%	40.21%	531.56%	85.71%	66.18%	100.00%	-
EY	5.61	7.72	10.61	0.80	4.98	6.44	4.27	4.64%
YoY %	-27.33%	-27.24%	1,226.25%	-83.94%	-22.67%	50.82%	-	-
Horiz. %	131.38%	180.80%	248.48%	18.74%	116.63%	150.82%	100.00%	-
DY	3.23	2.91	3.97	0.80	1.07	3.01	1.96	8.67%
YoY %	11.00%	-26.70%	396.25%	-25.23%	-64.45%	53.57%	-	-
Horiz. %	164.80%	148.47%	202.55%	40.82%	54.59%	153.57%	100.00%	-
P/NAPS	2.12	2.47	2.23	2.62	1.96	3.38	5.88	-15.62%
YoY %	-14.17%	10.76%	-14.89%	33.67%	-42.01%	-42.52%	-	-
Horiz. %	36.05%	42.01%	37.93%	44.56%	33.33%	57.48%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/24	30/11/23	29/11/22	26/11/21	27/11/20	27/11/19	29/11/18	-
Price	3.40	3.75	3.34	2.80	2.68	3.48	5.52	-
P/RPS	1.16	1.35	1.36	2.30	1.33	1.28	2.14	-9.69%
YoY %	-14.07%	-0.74%	-40.87%	72.93%	3.91%	-40.19%	-	-
Horiz. %	54.21%	63.08%	63.55%	107.48%	62.15%	59.81%	100.00%	-
P/EPS	17.03	12.31	10.00	111.87	23.11	14.14	22.01	-4.18%
YoY %	38.34%	23.10%	-91.06%	384.08%	63.44%	-35.76%	-	-
Horiz. %	77.37%	55.93%	45.43%	508.27%	105.00%	64.24%	100.00%	-
EY	5.87	8.13	10.00	0.89	4.33	7.07	4.54	4.37%
YoY %	-27.80%	-18.70%	1,023.60%	-79.45%	-38.76%	55.73%	-	-
Horiz. %	129.30%	179.07%	220.26%	19.60%	95.37%	155.73%	100.00%	-
DY	3.38	3.07	3.74	0.89	0.93	3.30	2.08	8.42%
YoY %	10.10%	-17.91%	320.22%	-4.30%	-71.82%	58.65%	-	-
Horiz. %	162.50%	147.60%	179.81%	42.79%	44.71%	158.65%	100.00%	-
P/NAPS	2.02	2.34	2.37	2.35	2.25	3.08	5.52	-15.41%
YoY %	-13.68%	-1.27%	0.85%	4.44%	-26.95%	-44.20%	-	-
Horiz. %	36.59%	42.39%	42.93%	42.57%	40.76%	55.80%	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