[PADINI] QoQ Annualized Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,260,700 1,570,902 1,480,556 1,473,360 1,240,132 1,301,193 1,269,757 -0.48% QoQ % -19.75% 6.10% 0.49% 18.81% -4.69% 2.48% - Horiz. % 99.29% 123.72% 116.60% 116.03% 97.67% 102.48% 100.00%
PBT 167,636 213,213 211,706 224,758 158,556 186,665 180,150 -4.68% QoQ % -21.38% 0.71% -5.81% 41.75% -15.06% 3.62% - Horiz. % 93.05% 118.35% 117.52% 124.76% 88.01% 103.62% 100.00%
Tax -42,756 -55,825 -54,497 -53,482 -41,220 -47,683 -46,777 -5.81% QoQ % 23.41% -2.44% -1.90% -29.75% 13.55% -1.94% - Horiz. % 91.40% 119.34% 116.50% 114.33% 88.12% 101.94% 100.00%
NP 124,880 157,388 157,209 171,276 117,336 138,982 133,373 -4.29% QoQ % -20.65% 0.11% -8.21% 45.97% -15.57% 4.21% - Horiz. % 93.63% 118.01% 117.87% 128.42% 87.98% 104.21% 100.00%
NP to SH 124,880 157,388 157,209 166,180 114,464 137,385 133,373 -4.29% QoQ % -20.65% 0.11% -5.40% 45.18% -16.68% 3.01% - Horiz. % 93.63% 118.01% 117.87% 124.60% 85.82% 103.01% 100.00%
Tax Rate 25.51 % 26.18 % 25.74 % 23.80 % 26.00 % 25.54 % 25.97 % -1.18% QoQ % -2.56% 1.71% 8.15% -8.46% 1.80% -1.66% - Horiz. % 98.23% 100.81% 99.11% 91.64% 100.12% 98.34% 100.00%
Total Cost 1,135,820 1,413,514 1,323,346 1,302,084 1,122,796 1,162,211 1,136,384 -0.03% QoQ % -19.65% 6.81% 1.63% 15.97% -3.39% 2.27% - Horiz. % 99.95% 124.39% 116.45% 114.58% 98.80% 102.27% 100.00%
Net Worth 565,801 552,643 539,485 521,722 481,801 467,161 460,536 14.70% QoQ % 2.38% 2.44% 3.40% 8.29% 3.13% 1.44% - Horiz. % 122.86% 120.00% 117.14% 113.29% 104.62% 101.44% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 65,790 75,659 78,949 65,790 65,783 75,667 78,949 -11.44% QoQ % -13.04% -4.17% 20.00% 0.01% -13.06% -4.16% - Horiz. % 83.33% 95.83% 100.00% 83.33% 83.32% 95.84% 100.00%
Div Payout % 52.68 % 48.07 % 50.22 % 39.59 % 57.47 % 55.08 % 59.19 % -7.47% QoQ % 9.59% -4.28% 26.85% -31.11% 4.34% -6.94% - Horiz. % 89.00% 81.21% 84.85% 66.89% 97.09% 93.06% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 565,801 552,643 539,485 521,722 481,801 467,161 460,536 14.70% QoQ % 2.38% 2.44% 3.40% 8.29% 3.13% 1.44% - Horiz. % 122.86% 120.00% 117.14% 113.29% 104.62% 101.44% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,839 657,974 657,909 - QoQ % -0.00% 0.00% -0.00% 0.01% -0.02% 0.01% - Horiz. % 100.00% 100.00% 100.00% 100.00% 99.99% 100.01% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.91 % 10.02 % 10.62 % 11.62 % 9.46 % 10.68 % 10.50 % -3.78% QoQ % -1.10% -5.65% -8.61% 22.83% -11.42% 1.71% - Horiz. % 94.38% 95.43% 101.14% 110.67% 90.10% 101.71% 100.00%
ROE 22.07 % 28.48 % 29.14 % 31.85 % 23.76 % 29.41 % 28.96 % -16.55% QoQ % -22.51% -2.26% -8.51% 34.05% -19.21% 1.55% - Horiz. % 76.21% 98.34% 100.62% 109.98% 82.04% 101.55% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 191.62 238.77 225.04 223.95 188.52 197.76 193.00 -0.48% QoQ % -19.75% 6.10% 0.49% 18.79% -4.67% 2.47% - Horiz. % 99.28% 123.72% 116.60% 116.04% 97.68% 102.47% 100.00%
EPS 19.00 23.92 23.89 25.26 17.40 20.88 20.27 -4.22% QoQ % -20.57% 0.13% -5.42% 45.17% -16.67% 3.01% - Horiz. % 93.73% 118.01% 117.86% 124.62% 85.84% 103.01% 100.00%
DPS 10.00 11.50 12.00 10.00 10.00 11.50 12.00 -11.44% QoQ % -13.04% -4.17% 20.00% 0.00% -13.04% -4.17% - Horiz. % 83.33% 95.83% 100.00% 83.33% 83.33% 95.83% 100.00%
NAPS 0.8600 0.8400 0.8200 0.7930 0.7324 0.7100 0.7000 14.70% QoQ % 2.38% 2.44% 3.40% 8.27% 3.15% 1.43% - Horiz. % 122.86% 120.00% 117.14% 113.29% 104.63% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 191.62 238.77 225.04 223.95 188.50 197.78 193.00 -0.48% QoQ % -19.75% 6.10% 0.49% 18.81% -4.69% 2.48% - Horiz. % 99.28% 123.72% 116.60% 116.04% 97.67% 102.48% 100.00%
EPS 18.98 23.92 23.90 25.26 17.40 20.88 20.27 -4.29% QoQ % -20.65% 0.08% -5.38% 45.17% -16.67% 3.01% - Horiz. % 93.64% 118.01% 117.91% 124.62% 85.84% 103.01% 100.00%
DPS 10.00 11.50 12.00 10.00 10.00 11.50 12.00 -11.44% QoQ % -13.04% -4.17% 20.00% 0.00% -13.04% -4.17% - Horiz. % 83.33% 95.83% 100.00% 83.33% 83.33% 95.83% 100.00%
NAPS 0.8600 0.8400 0.8200 0.7930 0.7323 0.7101 0.7000 14.70% QoQ % 2.38% 2.44% 3.40% 8.29% 3.13% 1.44% - Horiz. % 122.86% 120.00% 117.14% 113.29% 104.61% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.5500 3.5200 3.0000 2.5500 2.8500 2.3700 2.0700 -
P/RPS 2.37 1.47 1.33 1.14 1.51 1.20 1.07 69.84% QoQ % 61.22% 10.53% 16.67% -24.50% 25.83% 12.15% - Horiz. % 221.50% 137.38% 124.30% 106.54% 141.12% 112.15% 100.00%
P/EPS 23.97 14.71 12.55 10.10 16.38 11.35 10.21 76.55% QoQ % 62.95% 17.21% 24.26% -38.34% 44.32% 11.17% - Horiz. % 234.77% 144.07% 122.92% 98.92% 160.43% 111.17% 100.00%
EY 4.17 6.80 7.97 9.91 6.11 8.81 9.79 -43.36% QoQ % -38.68% -14.68% -19.58% 62.19% -30.65% -10.01% - Horiz. % 42.59% 69.46% 81.41% 101.23% 62.41% 89.99% 100.00%
DY 2.20 3.27 4.00 3.92 3.51 4.85 5.80 -47.57% QoQ % -32.72% -18.25% 2.04% 11.68% -27.63% -16.38% - Horiz. % 37.93% 56.38% 68.97% 67.59% 60.52% 83.62% 100.00%
P/NAPS 5.29 4.19 3.66 3.22 3.89 3.34 2.96 47.22% QoQ % 26.25% 14.48% 13.66% -17.22% 16.47% 12.84% - Horiz. % 178.72% 141.55% 123.65% 108.78% 131.42% 112.84% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 -
Price 5.0900 4.2300 3.2900 2.5800 2.8200 2.6300 2.3000 -
P/RPS 2.66 1.77 1.46 1.15 1.50 1.33 1.19 70.87% QoQ % 50.28% 21.23% 26.96% -23.33% 12.78% 11.76% - Horiz. % 223.53% 148.74% 122.69% 96.64% 126.05% 111.76% 100.00%
P/EPS 26.82 17.68 13.77 10.21 16.21 12.60 11.35 77.32% QoQ % 51.70% 28.40% 34.87% -37.01% 28.65% 11.01% - Horiz. % 236.30% 155.77% 121.32% 89.96% 142.82% 111.01% 100.00%
EY 3.73 5.66 7.26 9.79 6.17 7.94 8.81 -43.59% QoQ % -34.10% -22.04% -25.84% 58.67% -22.29% -9.88% - Horiz. % 42.34% 64.25% 82.41% 111.12% 70.03% 90.12% 100.00%
DY 1.96 2.72 3.65 3.88 3.55 4.37 5.22 -47.92% QoQ % -27.94% -25.48% -5.93% 9.30% -18.76% -16.28% - Horiz. % 37.55% 52.11% 69.92% 74.33% 68.01% 83.72% 100.00%
P/NAPS 5.92 5.04 4.01 3.25 3.85 3.70 3.29 47.89% QoQ % 17.46% 25.69% 23.38% -15.58% 4.05% 12.46% - Horiz. % 179.94% 153.19% 121.88% 98.78% 117.02% 112.46% 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 FY17 Q2_Interim Financial Statements 31 Dec 2016.xlsx 
