[PADINI] QoQ Cumulative Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 315,175 1,570,902 1,110,417 736,680 310,033 1,301,193 952,318 -52.12% QoQ % -79.94% 41.47% 50.73% 137.61% -76.17% 36.63% - Horiz. % 33.10% 164.96% 116.60% 77.36% 32.56% 136.63% 100.00%
PBT 41,909 213,213 158,780 112,379 39,639 186,665 135,113 -54.15% QoQ % -80.34% 34.28% 41.29% 183.51% -78.76% 38.15% - Horiz. % 31.02% 157.80% 117.52% 83.17% 29.34% 138.15% 100.00%
Tax -10,689 -55,825 -40,873 -26,741 -10,305 -47,683 -35,083 -54.69% QoQ % 80.85% -36.58% -52.85% -159.50% 78.39% -35.91% - Horiz. % 30.47% 159.12% 116.50% 76.22% 29.37% 135.91% 100.00%
NP 31,220 157,388 117,907 85,638 29,334 138,982 100,030 -53.96% QoQ % -80.16% 33.48% 37.68% 191.94% -78.89% 38.94% - Horiz. % 31.21% 157.34% 117.87% 85.61% 29.33% 138.94% 100.00%
NP to SH 31,220 157,388 117,907 83,090 28,616 137,385 100,030 -53.96% QoQ % -80.16% 33.48% 41.90% 190.36% -79.17% 37.34% - Horiz. % 31.21% 157.34% 117.87% 83.07% 28.61% 137.34% 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 283,955 1,413,514 992,510 651,042 280,699 1,162,211 852,288 -51.91% QoQ % -79.91% 42.42% 52.45% 131.94% -75.85% 36.36% - Horiz. % 33.32% 165.85% 116.45% 76.39% 32.93% 136.36% 100.00%
Net Worth 565,802 552,643 539,485 521,722 481,801 467,161 460,536 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 16,447 75,659 59,211 32,895 16,445 75,667 59,211 -57.39% QoQ % -78.26% 27.78% 80.00% 100.02% -78.27% 27.79% - Horiz. % 27.78% 127.78% 100.00% 55.56% 27.77% 127.79% 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 565,802 552,643 539,485 521,722 481,801 467,161 460,536 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 0.00% 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 5.52 % 28.48 % 21.86 % 15.93 % 5.94 % 29.41 % 21.72 % -59.84% QoQ % -80.62% 30.28% 37.23% 168.18% -79.80% 35.41% - Horiz. % 25.41% 131.12% 100.64% 73.34% 27.35% 135.41% 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 47.91 238.77 168.78 111.97 47.13 197.76 144.75 -52.12% QoQ % -79.93% 41.47% 50.74% 137.58% -76.17% 36.62% - Horiz. % 33.10% 164.95% 116.60% 77.35% 32.56% 136.62% 100.00%
EPS 4.75 23.92 17.92 12.63 4.35 20.88 15.20 -53.92% QoQ % -80.14% 33.48% 41.88% 190.34% -79.17% 37.37% - Horiz. % 31.25% 157.37% 117.89% 83.09% 28.62% 137.37% 100.00%
DPS 2.50 11.50 9.00 5.00 2.50 11.50 9.00 -57.39% QoQ % -78.26% 27.78% 80.00% 100.00% -78.26% 27.78% - Horiz. % 27.78% 127.78% 100.00% 55.56% 27.78% 127.78% 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 47.91 238.77 168.78 111.97 47.12 197.78 144.75 -52.12% QoQ % -79.93% 41.47% 50.74% 137.63% -76.18% 36.64% - Horiz. % 33.10% 164.95% 116.60% 77.35% 32.55% 136.64% 100.00%
EPS 4.75 23.92 17.92 12.63 4.35 20.88 15.20 -53.92% QoQ % -80.14% 33.48% 41.88% 190.34% -79.17% 37.37% - Horiz. % 31.25% 157.37% 117.89% 83.09% 28.62% 137.37% 100.00%
DPS 2.50 11.50 9.00 5.00 2.50 11.50 9.00 -57.39% QoQ % -78.26% 27.78% 80.00% 100.00% -78.26% 27.78% - Horiz. % 27.78% 127.78% 100.00% 55.56% 27.78% 127.78% 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 9.50 1.47 1.78 2.28 6.05 1.20 1.43 252.99% QoQ % 546.26% -17.42% -21.93% -62.31% 404.17% -16.08% - Horiz. % 664.34% 102.80% 124.48% 159.44% 423.08% 83.92% 100.00%
P/EPS 95.88 14.71 16.74 20.19 65.52 11.35 13.61 267.05% QoQ % 551.80% -12.13% -17.09% -69.18% 477.27% -16.61% - Horiz. % 704.48% 108.08% 123.00% 148.35% 481.41% 83.39% 100.00%
EY 1.04 6.80 5.97 4.95 1.53 8.81 7.35 -72.81% QoQ % -84.71% 13.90% 20.61% 223.53% -82.63% 19.86% - Horiz. % 14.15% 92.52% 81.22% 67.35% 20.82% 119.86% 100.00%
DY 0.55 3.27 3.00 1.96 0.88 4.85 4.35 -74.78% QoQ % -83.18% 9.00% 53.06% 122.73% -81.86% 11.49% - Horiz. % 12.64% 75.17% 68.97% 45.06% 20.23% 111.49% 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 10.63 1.77 1.95 2.30 5.98 1.33 1.59 254.48% QoQ % 500.57% -9.23% -15.22% -61.54% 349.62% -16.35% - Horiz. % 668.55% 111.32% 122.64% 144.65% 376.10% 83.65% 100.00%
P/EPS 107.26 17.68 18.36 20.43 64.83 12.60 15.13 268.59% QoQ % 506.67% -3.70% -10.13% -68.49% 414.52% -16.72% - Horiz. % 708.92% 116.85% 121.35% 135.03% 428.49% 83.28% 100.00%
EY 0.93 5.66 5.45 4.90 1.54 7.94 6.61 -72.92% QoQ % -83.57% 3.85% 11.22% 218.18% -80.60% 20.12% - Horiz. % 14.07% 85.63% 82.45% 74.13% 23.30% 120.12% 100.00%
DY 0.49 2.72 2.74 1.94 0.89 4.37 3.91 -74.93% QoQ % -81.99% -0.73% 41.24% 117.98% -79.63% 11.76% - Horiz. % 12.53% 69.57% 70.08% 49.62% 22.76% 111.76% 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 
