[PADINI] QoQ Cumulative Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 952,318 609,951 269,573 977,904 755,960 472,338 226,748 160.08% QoQ % 56.13% 126.27% -72.43% 29.36% 60.05% 108.31% - Horiz. % 419.99% 269.00% 118.89% 431.27% 333.39% 208.31% 100.00%
PBT 135,113 88,832 44,306 111,835 89,824 50,854 26,738 194.18% QoQ % 52.10% 100.50% -60.38% 24.50% 76.63% 90.19% - Horiz. % 505.32% 332.23% 165.70% 418.26% 335.94% 190.19% 100.00%
Tax -35,083 -23,932 -8,259 -28,074 -27,779 -15,402 -7,495 179.56% QoQ % -46.59% -189.77% 70.58% -1.06% -80.36% -105.50% - Horiz. % 468.09% 319.31% 110.19% 374.57% 370.63% 205.50% 100.00%
NP 100,030 64,900 36,047 83,761 62,045 35,452 19,243 199.78% QoQ % 54.13% 80.04% -56.96% 35.00% 75.01% 84.23% - Horiz. % 519.83% 337.27% 187.33% 435.28% 322.43% 184.23% 100.00%
NP to SH 100,030 64,900 31,830 80,223 62,045 35,452 19,243 199.78% QoQ % 54.13% 103.90% -60.32% 29.30% 75.01% 84.23% - Horiz. % 519.83% 337.27% 165.41% 416.89% 322.43% 184.23% 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 852,288 545,051 233,526 894,143 693,915 436,886 207,505 156.25% QoQ % 56.37% 133.40% -73.88% 28.85% 58.83% 110.54% - Horiz. % 410.73% 262.67% 112.54% 430.90% 334.41% 210.54% 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 59,211 32,895 16,441 65,810 49,343 32,895 16,447 134.71% QoQ % 80.00% 100.08% -75.02% 33.37% 50.00% 100.00% - Horiz. % 360.00% 200.00% 99.96% 400.12% 300.00% 200.00% 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 21.72 % 14.72 % 7.49 % 19.66 % 15.38 % 8.98 % 4.96 % 167.42% QoQ % 47.55% 96.53% -61.90% 27.83% 71.27% 81.05% - Horiz. % 437.90% 296.77% 151.01% 396.37% 310.08% 181.05% 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 144.75 92.71 40.99 148.59 114.90 71.79 34.46 160.11% QoQ % 56.13% 126.18% -72.41% 29.32% 60.05% 108.33% - Horiz. % 420.05% 269.04% 118.95% 431.20% 333.43% 208.33% 100.00%
EPS 15.20 9.86 4.84 12.19 9.43 5.39 2.92 200.06% QoQ % 54.16% 103.72% -60.30% 29.27% 74.95% 84.59% - Horiz. % 520.55% 337.67% 165.75% 417.47% 322.95% 184.59% 100.00%
DPS 9.00 5.00 2.50 10.00 7.50 5.00 2.50 134.71% QoQ % 80.00% 100.00% -75.00% 33.33% 50.00% 100.00% - Horiz. % 360.00% 200.00% 100.00% 400.00% 300.00% 200.00% 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 144.75 92.71 40.97 148.64 114.90 71.79 34.46 160.11% QoQ % 56.13% 126.29% -72.44% 29.36% 60.05% 108.33% - Horiz. % 420.05% 269.04% 118.89% 431.34% 333.43% 208.33% 100.00%
EPS 15.20 9.86 4.84 12.19 9.43 5.39 2.92 200.06% QoQ % 54.16% 103.72% -60.30% 29.27% 74.95% 84.59% - Horiz. % 520.55% 337.67% 165.75% 417.47% 322.95% 184.59% 100.00%
DPS 9.00 5.00 2.50 10.00 7.50 5.00 2.50 134.71% QoQ % 80.00% 100.00% -75.00% 33.33% 50.00% 100.00% - Horiz. % 360.00% 200.00% 100.00% 400.00% 300.00% 200.00% 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 1.43 2.02 3.29 0.90 1.27 2.03 5.57 -59.57% QoQ % -29.21% -38.60% 265.56% -29.13% -37.44% -63.55% - Horiz. % 25.67% 36.27% 59.07% 16.16% 22.80% 36.45% 100.00%
P/EPS 13.61 18.96 27.89 10.91 15.48 27.09 65.64 -64.93% QoQ % -28.22% -32.02% 155.64% -29.52% -42.86% -58.73% - Horiz. % 20.73% 28.88% 42.49% 16.62% 23.58% 41.27% 100.00%
EY 7.35 5.28 3.59 9.17 6.46 3.69 1.52 185.68% QoQ % 39.20% 47.08% -60.85% 41.95% 75.07% 142.76% - Horiz. % 483.55% 347.37% 236.18% 603.29% 425.00% 242.76% 100.00%
DY 4.35 2.67 1.85 7.52 5.14 3.42 1.30 123.55% QoQ % 62.92% 44.32% -75.40% 46.30% 50.29% 163.08% - Horiz. % 334.62% 205.38% 142.31% 578.46% 395.38% 263.08% 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 1.59 2.35 3.88 0.91 1.17 2.03 5.14 -54.23% QoQ % -32.34% -39.43% 326.37% -22.22% -42.36% -60.51% - Horiz. % 30.93% 45.72% 75.49% 17.70% 22.76% 39.49% 100.00%
P/EPS 15.13 22.10 32.85 11.07 14.32 27.09 60.52 -60.28% QoQ % -31.54% -32.72% 196.75% -22.70% -47.14% -55.24% - Horiz. % 25.00% 36.52% 54.28% 18.29% 23.66% 44.76% 100.00%
EY 6.61 4.53 3.04 9.03 6.99 3.69 1.65 152.03% QoQ % 45.92% 49.01% -66.33% 29.18% 89.43% 123.64% - Horiz. % 400.61% 274.55% 184.24% 547.27% 423.64% 223.64% 100.00%
DY 3.91 2.29 1.57 7.41 5.56 3.42 1.41 97.26% QoQ % 70.74% 45.86% -78.81% 33.27% 62.57% 142.55% - Horiz. % 277.30% 162.41% 111.35% 525.53% 394.33% 242.55% 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 
