[PADINI] QoQ Annualized Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,269,757 1,219,902 1,078,292 977,904 1,007,946 944,676 906,992 25.12% QoQ % 4.09% 13.13% 10.27% -2.98% 6.70% 4.15% - Horiz. % 140.00% 134.50% 118.89% 107.82% 111.13% 104.15% 100.00%
PBT 180,150 177,664 177,224 111,835 119,765 101,708 106,952 41.52% QoQ % 1.40% 0.25% 58.47% -6.62% 17.75% -4.90% - Horiz. % 168.44% 166.12% 165.70% 104.57% 111.98% 95.10% 100.00%
Tax -46,777 -47,864 -33,036 -28,074 -37,038 -30,804 -29,980 34.49% QoQ % 2.27% -44.88% -17.67% 24.20% -20.24% -2.75% - Horiz. % 156.03% 159.65% 110.19% 93.64% 123.54% 102.75% 100.00%
NP 133,373 129,800 144,188 83,761 82,726 70,904 76,972 44.22% QoQ % 2.75% -9.98% 72.14% 1.25% 16.67% -7.88% - Horiz. % 173.28% 168.63% 187.33% 108.82% 107.48% 92.12% 100.00%
NP to SH 133,373 129,800 127,320 80,223 82,726 70,904 76,972 44.22% QoQ % 2.75% 1.95% 58.71% -3.03% 16.67% -7.88% - Horiz. % 173.28% 168.63% 165.41% 104.22% 107.48% 92.12% 100.00%
Tax Rate 25.97 % 26.94 % 18.64 % 25.10 % 30.93 % 30.29 % 28.03 % -4.96% QoQ % -3.60% 44.53% -25.74% -18.85% 2.11% 8.06% - Horiz. % 92.65% 96.11% 66.50% 89.55% 110.35% 108.06% 100.00%
Total Cost 1,136,384 1,090,102 934,104 894,143 925,220 873,772 830,020 23.27% QoQ % 4.25% 16.70% 4.47% -3.36% 5.89% 5.27% - Horiz. % 136.91% 131.33% 112.54% 107.73% 111.47% 105.27% 100.00%
Net Worth 460,536 440,799 424,838 408,025 403,298 394,745 388,166 12.06% QoQ % 4.48% 3.76% 4.12% 1.17% 2.17% 1.69% - Horiz. % 118.64% 113.56% 109.45% 105.12% 103.90% 101.69% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 78,949 65,790 65,764 65,810 65,790 65,790 65,790 12.91% QoQ % 20.00% 0.04% -0.07% 0.03% 0.00% 0.00% - Horiz. % 120.00% 100.00% 99.96% 100.03% 100.00% 100.00% 100.00%
Div Payout % 59.19 % 50.69 % 51.65 % 82.03 % 79.53 % 92.79 % 85.47 % -21.71% QoQ % 16.77% -1.86% -37.04% 3.14% -14.29% 8.56% - Horiz. % 69.25% 59.31% 60.43% 95.98% 93.05% 108.56% 100.00%
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 460,536 440,799 424,838 408,025 403,298 394,745 388,166 12.06% QoQ % 4.48% 3.76% 4.12% 1.17% 2.17% 1.69% - Horiz. % 118.64% 113.56% 109.45% 105.12% 103.90% 101.69% 100.00%
NOSH 657,909 657,909 657,644 658,105 657,909 657,909 657,909 - QoQ % 0.00% 0.04% -0.07% 0.03% 0.00% 0.00% - Horiz. % 100.00% 100.00% 99.96% 100.03% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.50 % 10.64 % 13.37 % 8.57 % 8.21 % 7.51 % 8.49 % 15.20% QoQ % -1.32% -20.42% 56.01% 4.38% 9.32% -11.54% - Horiz. % 123.67% 125.32% 157.48% 100.94% 96.70% 88.46% 100.00%
ROE 28.96 % 29.45 % 29.97 % 19.66 % 20.51 % 17.96 % 19.83 % 28.69% QoQ % -1.66% -1.74% 52.44% -4.14% 14.20% -9.43% - Horiz. % 146.04% 148.51% 151.13% 99.14% 103.43% 90.57% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 193.00 185.42 163.96 148.59 153.20 143.59 137.86 25.12% QoQ % 4.09% 13.09% 10.34% -3.01% 6.69% 4.16% - Horiz. % 140.00% 134.50% 118.93% 107.78% 111.13% 104.16% 100.00%
EPS 20.27 19.72 19.36 12.19 12.57 10.78 11.68 44.36% QoQ % 2.79% 1.86% 58.82% -3.02% 16.60% -7.71% - Horiz. % 173.54% 168.84% 165.75% 104.37% 107.62% 92.29% 100.00%
DPS 12.00 10.00 10.00 10.00 10.00 10.00 10.00 12.91% QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7000 0.6700 0.6460 0.6200 0.6130 0.6000 0.5900 12.06% QoQ % 4.48% 3.72% 4.19% 1.14% 2.17% 1.69% - Horiz. % 118.64% 113.56% 109.49% 105.08% 103.90% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 193.00 185.42 163.90 148.64 153.20 143.59 137.86 25.12% QoQ % 4.09% 13.13% 10.27% -2.98% 6.69% 4.16% - Horiz. % 140.00% 134.50% 118.89% 107.82% 111.13% 104.16% 100.00%
EPS 20.27 19.73 19.35 12.19 12.57 10.78 11.70 44.20% QoQ % 2.74% 1.96% 58.74% -3.02% 16.60% -7.86% - Horiz. % 173.25% 168.63% 165.38% 104.19% 107.44% 92.14% 100.00%
DPS 12.00 10.00 10.00 10.00 10.00 10.00 10.00 12.91% QoQ % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7000 0.6700 0.6457 0.6202 0.6130 0.6000 0.5900 12.06% QoQ % 4.48% 3.76% 4.11% 1.17% 2.17% 1.69% - Horiz. % 118.64% 113.56% 109.44% 105.12% 103.90% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.0700 1.8700 1.3500 1.3300 1.4600 1.4600 1.9200 -
P/RPS 1.07 1.01 0.82 0.90 0.95 1.02 1.39 -15.99% QoQ % 5.94% 23.17% -8.89% -5.26% -6.86% -26.62% - Horiz. % 76.98% 72.66% 58.99% 64.75% 68.35% 73.38% 100.00%
P/EPS 10.21 9.48 6.97 10.91 11.61 13.55 16.41 -27.10% QoQ % 7.70% 36.01% -36.11% -6.03% -14.32% -17.43% - Horiz. % 62.22% 57.77% 42.47% 66.48% 70.75% 82.57% 100.00%
EY 9.79 10.55 14.34 9.17 8.61 7.38 6.09 37.19% QoQ % -7.20% -26.43% 56.38% 6.50% 16.67% 21.18% - Horiz. % 160.76% 173.23% 235.47% 150.57% 141.38% 121.18% 100.00%
DY 5.80 5.35 7.41 7.52 6.85 6.85 5.21 7.41% QoQ % 8.41% -27.80% -1.46% 9.78% 0.00% 31.48% - Horiz. % 111.32% 102.69% 142.23% 144.34% 131.48% 131.48% 100.00%
P/NAPS 2.96 2.79 2.09 2.15 2.38 2.43 3.25 -6.04% QoQ % 6.09% 33.49% -2.79% -9.66% -2.06% -25.23% - Horiz. % 91.08% 85.85% 64.31% 66.15% 73.23% 74.77% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 -
Price 2.3000 2.1800 1.5900 1.3500 1.3500 1.4600 1.7700 -
P/RPS 1.19 1.18 0.97 0.91 0.88 1.02 1.28 -4.74% QoQ % 0.85% 21.65% 6.59% 3.41% -13.73% -20.31% - Horiz. % 92.97% 92.19% 75.78% 71.09% 68.75% 79.69% 100.00%
P/EPS 11.35 11.05 8.21 11.07 10.74 13.55 15.13 -17.43% QoQ % 2.71% 34.59% -25.84% 3.07% -20.74% -10.44% - Horiz. % 75.02% 73.03% 54.26% 73.17% 70.98% 89.56% 100.00%
EY 8.81 9.05 12.18 9.03 9.31 7.38 6.61 21.09% QoQ % -2.65% -25.70% 34.88% -3.01% 26.15% 11.65% - Horiz. % 133.28% 136.91% 184.27% 136.61% 140.85% 111.65% 100.00%
DY 5.22 4.59 6.29 7.41 7.41 6.85 5.65 -5.14% QoQ % 13.73% -27.03% -15.11% 0.00% 8.18% 21.24% - Horiz. % 92.39% 81.24% 111.33% 131.15% 131.15% 121.24% 100.00%
P/NAPS 3.29 3.25 2.46 2.18 2.20 2.43 3.00 6.34% QoQ % 1.23% 32.11% 12.84% -0.91% -9.47% -19.00% - Horiz. % 109.67% 108.33% 82.00% 72.67% 73.33% 81.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PHB FY15 Q4_Interim Financial Statements 30 June 2015.xls 
