[PADINI] QoQ Quarter Result on 2014-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 283,622 245,590 226,748 196,009 218,854 234,175 217,220 19.48% QoQ % 15.49% 8.31% 15.68% -10.44% -6.54% 7.81% - Horiz. % 130.57% 113.06% 104.39% 90.24% 100.75% 107.81% 100.00%
PBT 38,970 24,116 26,738 19,460 28,061 39,236 38,962 0.01% QoQ % 61.59% -9.81% 37.40% -30.65% -28.48% 0.70% - Horiz. % 100.02% 61.90% 68.63% 49.95% 72.02% 100.70% 100.00%
Tax -12,377 -7,907 -7,495 -5,797 -6,948 -10,836 -11,225 6.74% QoQ % -56.53% -5.50% -29.29% 16.57% 35.88% 3.47% - Horiz. % 110.26% 70.44% 66.77% 51.64% 61.90% 96.53% 100.00%
NP 26,593 16,209 19,243 13,663 21,113 28,400 27,737 -2.77% QoQ % 64.06% -15.77% 40.84% -35.29% -25.66% 2.39% - Horiz. % 95.88% 58.44% 69.38% 49.26% 76.12% 102.39% 100.00%
NP to SH 26,593 16,209 19,243 13,663 21,113 28,400 27,737 -2.77% QoQ % 64.06% -15.77% 40.84% -35.29% -25.66% 2.39% - Horiz. % 95.88% 58.44% 69.38% 49.26% 76.12% 102.39% 100.00%
Tax Rate 31.76 % 32.79 % 28.03 % 29.79 % 24.76 % 27.62 % 28.81 % 6.72% QoQ % -3.14% 16.98% -5.91% 20.32% -10.35% -4.13% - Horiz. % 110.24% 113.81% 97.29% 103.40% 85.94% 95.87% 100.00%
Total Cost 257,029 229,381 207,505 182,346 197,741 205,775 189,483 22.56% QoQ % 12.05% 10.54% 13.80% -7.79% -3.90% 8.60% - Horiz. % 135.65% 121.06% 109.51% 96.23% 104.36% 108.60% 100.00%
Net Worth 403,298 394,745 388,166 386,842 388,166 388,166 381,587 3.76% QoQ % 2.17% 1.69% 0.34% -0.34% 0.00% 1.72% - Horiz. % 105.69% 103.45% 101.72% 101.38% 101.72% 101.72% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 16,447 16,447 16,447 16,419 16,447 26,316 16,447 - QoQ % 0.00% 0.00% 0.17% -0.17% -37.50% 60.00% - Horiz. % 100.00% 100.00% 100.00% 99.83% 100.00% 160.00% 100.00%
Div Payout % 61.85 % 101.47 % 85.47 % 120.17 % 77.90 % 92.66 % 59.30 % 2.85% QoQ % -39.05% 18.72% -28.88% 54.26% -15.93% 56.26% - Horiz. % 104.30% 171.11% 144.13% 202.65% 131.37% 156.26% 100.00%
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 403,298 394,745 388,166 386,842 388,166 388,166 381,587 3.76% QoQ % 2.17% 1.69% 0.34% -0.34% 0.00% 1.72% - Horiz. % 105.69% 103.45% 101.72% 101.38% 101.72% 101.72% 100.00%
NOSH 657,909 657,909 657,909 656,778 657,909 657,909 657,909 - QoQ % 0.00% 0.00% 0.17% -0.17% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.83% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.38 % 6.60 % 8.49 % 6.97 % 9.65 % 12.13 % 12.77 % -18.61% QoQ % 42.12% -22.26% 21.81% -27.77% -20.45% -5.01% - Horiz. % 73.45% 51.68% 66.48% 54.58% 75.57% 94.99% 100.00%
ROE 6.59 % 4.11 % 4.96 % 3.53 % 5.44 % 7.32 % 7.27 % -6.34% QoQ % 60.34% -17.14% 40.51% -35.11% -25.68% 0.69% - Horiz. % 90.65% 56.53% 68.23% 48.56% 74.83% 100.69% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.11 37.33 34.46 29.84 33.27 35.59 33.02 19.47% QoQ % 15.48% 8.33% 15.48% -10.31% -6.52% 7.78% - Horiz. % 130.56% 113.05% 104.36% 90.37% 100.76% 107.78% 100.00%
EPS 4.04 2.46 2.92 2.08 3.18 4.32 4.22 -2.87% QoQ % 64.23% -15.75% 40.38% -34.59% -26.39% 2.37% - Horiz. % 95.73% 58.29% 69.19% 49.29% 75.36% 102.37% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 4.00 2.50 - QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 160.00% 100.00%
NAPS 0.6130 0.6000 0.5900 0.5890 0.5900 0.5900 0.5800 3.76% QoQ % 2.17% 1.69% 0.17% -0.17% 0.00% 1.72% - Horiz. % 105.69% 103.45% 101.72% 101.55% 101.72% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.11 37.33 34.46 29.79 33.27 35.59 33.02 19.47% QoQ % 15.48% 8.33% 15.68% -10.46% -6.52% 7.78% - Horiz. % 130.56% 113.05% 104.36% 90.22% 100.76% 107.78% 100.00%
EPS 4.04 2.46 2.92 2.08 3.21 4.32 4.22 -2.87% QoQ % 64.23% -15.75% 40.38% -35.20% -25.69% 2.37% - Horiz. % 95.73% 58.29% 69.19% 49.29% 76.07% 102.37% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 4.00 2.50 - QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 160.00% 100.00%
NAPS 0.6130 0.6000 0.5900 0.5880 0.5900 0.5900 0.5800 3.76% QoQ % 2.17% 1.69% 0.34% -0.34% 0.00% 1.72% - Horiz. % 105.69% 103.45% 101.72% 101.38% 101.72% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4600 1.4600 1.9200 1.9700 1.9100 1.8100 1.7600 -
P/RPS 3.39 3.91 5.57 6.60 5.74 5.09 5.33 -26.06% QoQ % -13.30% -29.80% -15.61% 14.98% 12.77% -4.50% - Horiz. % 63.60% 73.36% 104.50% 123.83% 107.69% 95.50% 100.00%
P/EPS 36.12 59.26 65.64 94.70 59.52 41.93 41.75 -9.21% QoQ % -39.05% -9.72% -30.69% 59.11% 41.95% 0.43% - Horiz. % 86.51% 141.94% 157.22% 226.83% 142.56% 100.43% 100.00%
EY 2.77 1.69 1.52 1.06 1.68 2.38 2.40 10.04% QoQ % 63.91% 11.18% 43.40% -36.90% -29.41% -0.83% - Horiz. % 115.42% 70.42% 63.33% 44.17% 70.00% 99.17% 100.00%
DY 1.71 1.71 1.30 1.27 1.31 2.21 1.42 13.20% QoQ % 0.00% 31.54% 2.36% -3.05% -40.72% 55.63% - Horiz. % 120.42% 120.42% 91.55% 89.44% 92.25% 155.63% 100.00%
P/NAPS 2.38 2.43 3.25 3.34 3.24 3.07 3.03 -14.88% QoQ % -2.06% -25.23% -2.69% 3.09% 5.54% 1.32% - Horiz. % 78.55% 80.20% 107.26% 110.23% 106.93% 101.32% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 25/11/13 -
Price 1.3500 1.4600 1.7700 1.8900 2.0300 1.6600 1.6500 -
P/RPS 3.13 3.91 5.14 6.33 6.10 4.66 5.00 -26.84% QoQ % -19.95% -23.93% -18.80% 3.77% 30.90% -6.80% - Horiz. % 62.60% 78.20% 102.80% 126.60% 122.00% 93.20% 100.00%
P/EPS 33.40 59.26 60.52 90.85 63.26 38.46 39.14 -10.04% QoQ % -43.64% -2.08% -33.38% 43.61% 64.48% -1.74% - Horiz. % 85.33% 151.41% 154.62% 232.12% 161.62% 98.26% 100.00%
EY 2.99 1.69 1.65 1.10 1.58 2.60 2.56 10.92% QoQ % 76.92% 2.42% 50.00% -30.38% -39.23% 1.56% - Horiz. % 116.80% 66.02% 64.45% 42.97% 61.72% 101.56% 100.00%
DY 1.85 1.71 1.41 1.32 1.23 2.41 1.52 14.01% QoQ % 8.19% 21.28% 6.82% 7.32% -48.96% 58.55% - Horiz. % 121.71% 112.50% 92.76% 86.84% 80.92% 158.55% 100.00%
P/NAPS 2.20 2.43 3.00 3.21 3.44 2.81 2.84 -15.67% QoQ % -9.47% -19.00% -6.54% -6.69% 22.42% -1.06% - Horiz. % 77.46% 85.56% 105.63% 113.03% 121.13% 98.94% 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_FY14_Q4_Explanatory_Notes_to_Accounts (3).doc 
