[PADINI] QoQ Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 315,175 460,485 373,737 426,647 310,033 348,875 342,367 -5.36% QoQ % -31.56% 23.21% -12.40% 37.61% -11.13% 1.90% - Horiz. % 92.06% 134.50% 109.16% 124.62% 90.56% 101.90% 100.00%
PBT 41,909 54,433 46,401 72,740 39,639 51,552 46,281 -6.40% QoQ % -23.01% 17.31% -36.21% 83.51% -23.11% 11.39% - Horiz. % 90.55% 117.61% 100.26% 157.17% 85.65% 111.39% 100.00%
Tax -10,689 -14,952 -11,584 -16,436 -10,305 -13,665 -11,151 -2.78% QoQ % 28.51% -29.07% 29.52% -59.50% 24.59% -22.55% - Horiz. % 95.86% 134.09% 103.88% 147.39% 92.41% 122.55% 100.00%
NP 31,220 39,481 34,817 56,304 29,334 37,887 35,130 -7.56% QoQ % -20.92% 13.40% -38.16% 91.94% -22.58% 7.85% - Horiz. % 88.87% 112.39% 99.11% 160.27% 83.50% 107.85% 100.00%
NP to SH 31,220 39,481 34,817 54,474 28,616 37,355 35,130 -7.56% QoQ % -20.92% 13.40% -36.09% 90.36% -23.39% 6.33% - Horiz. % 88.87% 112.39% 99.11% 155.06% 81.46% 106.33% 100.00%
Tax Rate 25.51 % 27.47 % 24.96 % 22.60 % 26.00 % 26.51 % 24.09 % 3.89% QoQ % -7.14% 10.06% 10.44% -13.08% -1.92% 10.05% - Horiz. % 105.89% 114.03% 103.61% 93.81% 107.93% 110.05% 100.00%
Total Cost 283,955 421,004 338,920 370,343 280,699 310,988 307,237 -5.11% QoQ % -32.55% 24.22% -8.48% 31.94% -9.74% 1.22% - Horiz. % 92.42% 137.03% 110.31% 120.54% 91.36% 101.22% 100.00%
Net Worth 565,802 552,643 539,485 521,722 481,801 466,937 460,536 14.70% QoQ % 2.38% 2.44% 3.40% 8.29% 3.18% 1.39% - Horiz. % 122.86% 120.00% 117.14% 113.29% 104.62% 101.39% 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 16,447 26,316 16,447 16,445 16,441 26,316 -26.88% QoQ % 0.00% -37.50% 60.00% 0.01% 0.03% -37.52% - Horiz. % 62.50% 62.50% 100.00% 62.50% 62.49% 62.48% 100.00%
Div Payout % 52.68 % 41.66 % 75.58 % 30.19 % 57.47 % 44.01 % 74.91 % -20.90% QoQ % 26.45% -44.88% 150.35% -47.47% 30.58% -41.25% - Horiz. % 70.32% 55.61% 100.89% 40.30% 76.72% 58.75% 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 565,802 552,643 539,485 521,722 481,801 466,937 460,536 14.70% QoQ % 2.38% 2.44% 3.40% 8.29% 3.18% 1.39% - Horiz. % 122.86% 120.00% 117.14% 113.29% 104.62% 101.39% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,839 657,658 657,909 0.00% QoQ % 0.00% -0.00% 0.00% 0.01% 0.03% -0.04% - Horiz. % 100.00% 100.00% 100.00% 100.00% 99.99% 99.96% 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 % 8.57 % 9.32 % 13.20 % 9.46 % 10.86 % 10.26 % -2.29% QoQ % 15.64% -8.05% -29.39% 39.53% -12.89% 5.85% - Horiz. % 96.59% 83.53% 90.84% 128.65% 92.20% 105.85% 100.00%
ROE 5.52 % 7.14 % 6.45 % 10.44 % 5.94 % 8.00 % 7.63 % -19.40% QoQ % -22.69% 10.70% -38.22% 75.76% -25.75% 4.85% - Horiz. % 72.35% 93.58% 84.53% 136.83% 77.85% 104.85% 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 69.99 56.81 64.85 47.13 53.05 52.04 -5.36% QoQ % -31.55% 23.20% -12.40% 37.60% -11.16% 1.94% - Horiz. % 92.06% 134.49% 109.17% 124.62% 90.56% 101.94% 100.00%
EPS 4.75 6.00 5.29 8.28 4.35 5.68 5.34 -7.50% QoQ % -20.83% 13.42% -36.11% 90.34% -23.42% 6.37% - Horiz. % 88.95% 112.36% 99.06% 155.06% 81.46% 106.37% 100.00%
DPS 2.50 2.50 4.00 2.50 2.50 2.50 4.00 -26.88% QoQ % 0.00% -37.50% 60.00% 0.00% 0.00% -37.50% - Horiz. % 62.50% 62.50% 100.00% 62.50% 62.50% 62.50% 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 69.99 56.81 64.85 47.12 53.03 52.04 -5.36% QoQ % -31.55% 23.20% -12.40% 37.63% -11.14% 1.90% - Horiz. % 92.06% 134.49% 109.17% 124.62% 90.55% 101.90% 100.00%
EPS 4.75 6.00 5.29 8.28 4.35 5.68 5.34 -7.50% QoQ % -20.83% 13.42% -36.11% 90.34% -23.42% 6.37% - Horiz. % 88.95% 112.36% 99.06% 155.06% 81.46% 106.37% 100.00%
DPS 2.50 2.50 4.00 2.50 2.50 2.50 4.00 -26.88% QoQ % 0.00% -37.50% 60.00% 0.00% 0.00% -37.50% - Horiz. % 62.50% 62.50% 100.00% 62.50% 62.50% 62.50% 100.00%
NAPS 0.8600 0.8400 0.8200 0.7930 0.7323 0.7097 0.7000 14.70% QoQ % 2.38% 2.44% 3.40% 8.29% 3.18% 1.39% - Horiz. % 122.86% 120.00% 117.14% 113.29% 104.61% 101.39% 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 5.03 5.28 3.93 6.05 4.47 3.98 78.51% QoQ % 88.87% -4.73% 34.35% -35.04% 35.35% 12.31% - Horiz. % 238.69% 126.38% 132.66% 98.74% 152.01% 112.31% 100.00%
P/EPS 95.88 58.66 56.69 30.80 65.52 41.73 38.77 82.77% QoQ % 63.45% 3.48% 84.06% -52.99% 57.01% 7.63% - Horiz. % 247.30% 151.30% 146.22% 79.44% 169.00% 107.63% 100.00%
EY 1.04 1.70 1.76 3.25 1.53 2.40 2.58 -45.40% QoQ % -38.82% -3.41% -45.85% 112.42% -36.25% -6.98% - Horiz. % 40.31% 65.89% 68.22% 125.97% 59.30% 93.02% 100.00%
DY 0.55 0.71 1.33 0.98 0.88 1.05 1.93 -56.66% QoQ % -22.54% -46.62% 35.71% 11.36% -16.19% -45.60% - Horiz. % 28.50% 36.79% 68.91% 50.78% 45.60% 54.40% 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 6.04 5.79 3.98 5.98 4.96 4.42 79.41% QoQ % 75.99% 4.32% 45.48% -33.44% 20.56% 12.22% - Horiz. % 240.50% 136.65% 131.00% 90.05% 135.29% 112.22% 100.00%
P/EPS 107.26 70.49 62.17 31.16 64.83 46.30 43.07 83.63% QoQ % 52.16% 13.38% 99.52% -51.94% 40.02% 7.50% - Horiz. % 249.04% 163.66% 144.35% 72.35% 150.52% 107.50% 100.00%
EY 0.93 1.42 1.61 3.21 1.54 2.16 2.32 -45.60% QoQ % -34.51% -11.80% -49.84% 108.44% -28.70% -6.90% - Horiz. % 40.09% 61.21% 69.40% 138.36% 66.38% 93.10% 100.00%
DY 0.49 0.59 1.22 0.97 0.89 0.95 1.74 -57.00% QoQ % -16.95% -51.64% 25.77% 8.99% -6.32% -45.40% - Horiz. % 28.16% 33.91% 70.11% 55.75% 51.15% 54.60% 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 
