[PADINI] QoQ TTM Result on 2014-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 951,969 887,201 875,786 866,258 847,286 832,422 805,929 11.75% QoQ % 7.30% 1.30% 1.10% 2.24% 1.79% 3.29% - Horiz. % 118.12% 110.08% 108.67% 107.49% 105.13% 103.29% 100.00%
PBT 109,284 98,375 113,495 125,719 128,719 133,892 121,822 -6.99% QoQ % 11.09% -13.32% -9.72% -2.33% -3.86% 9.91% - Horiz. % 89.71% 80.75% 93.16% 103.20% 105.66% 109.91% 100.00%
Tax -33,576 -28,147 -31,076 -34,806 -35,382 -37,128 -34,322 -1.46% QoQ % -19.29% 9.43% 10.72% 1.63% 4.70% -8.18% - Horiz. % 97.83% 82.01% 90.54% 101.41% 103.09% 108.18% 100.00%
NP 75,708 70,228 82,419 90,913 93,337 96,764 87,500 -9.21% QoQ % 7.80% -14.79% -9.34% -2.60% -3.54% 10.59% - Horiz. % 86.52% 80.26% 94.19% 103.90% 106.67% 110.59% 100.00%
NP to SH 75,708 70,228 82,419 90,913 93,337 96,764 87,500 -9.21% QoQ % 7.80% -14.79% -9.34% -2.60% -3.54% 10.59% - Horiz. % 86.52% 80.26% 94.19% 103.90% 106.67% 110.59% 100.00%
Tax Rate 30.72 % 28.61 % 27.38 % 27.69 % 27.49 % 27.73 % 28.17 % 5.95% QoQ % 7.38% 4.49% -1.12% 0.73% -0.87% -1.56% - Horiz. % 109.05% 101.56% 97.20% 98.30% 97.59% 98.44% 100.00%
Total Cost 876,261 816,973 793,367 775,345 753,949 735,658 718,429 14.17% QoQ % 7.26% 2.98% 2.32% 2.84% 2.49% 2.40% - Horiz. % 121.97% 113.72% 110.43% 107.92% 104.94% 102.40% 100.00%
Net Worth 403,298 394,745 388,814 386,842 388,166 388,166 381,587 3.76% QoQ % 2.17% 1.53% 0.51% -0.34% 0.00% 1.72% - Horiz. % 105.69% 103.45% 101.89% 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 65,790 65,790 75,658 75,631 72,376 69,070 55,930 11.44% QoQ % 0.00% -13.04% 0.04% 4.50% 4.79% 23.49% - Horiz. % 117.63% 117.63% 135.27% 135.22% 129.40% 123.49% 100.00%
Div Payout % 86.90 % 93.68 % 91.80 % 83.19 % 77.54 % 71.38 % 63.92 % 22.74% QoQ % -7.24% 2.05% 10.35% 7.29% 8.63% 11.67% - Horiz. % 135.95% 146.56% 143.62% 130.15% 121.31% 111.67% 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 403,298 394,745 388,814 386,842 388,166 388,166 381,587 3.76% QoQ % 2.17% 1.53% 0.51% -0.34% 0.00% 1.72% - Horiz. % 105.69% 103.45% 101.89% 101.38% 101.72% 101.72% 100.00%
NOSH 657,909 657,909 659,006 656,778 657,909 657,909 657,909 - QoQ % 0.00% -0.17% 0.34% -0.17% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.17% 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 7.95 % 7.92 % 9.41 % 10.49 % 11.02 % 11.62 % 10.86 % -18.79% QoQ % 0.38% -15.83% -10.30% -4.81% -5.16% 7.00% - Horiz. % 73.20% 72.93% 86.65% 96.59% 101.47% 107.00% 100.00%
ROE 18.77 % 17.79 % 21.20 % 23.50 % 24.05 % 24.93 % 22.93 % -12.50% QoQ % 5.51% -16.08% -9.79% -2.29% -3.53% 8.72% - Horiz. % 81.86% 77.58% 92.46% 102.49% 104.88% 108.72% 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 144.70 134.85 132.89 131.89 128.78 126.53 122.50 11.75% QoQ % 7.30% 1.47% 0.76% 2.41% 1.78% 3.29% - Horiz. % 118.12% 110.08% 108.48% 107.67% 105.13% 103.29% 100.00%
EPS 11.51 10.67 12.51 13.84 14.19 14.71 13.30 -9.19% QoQ % 7.87% -14.71% -9.61% -2.47% -3.54% 10.60% - Horiz. % 86.54% 80.23% 94.06% 104.06% 106.69% 110.60% 100.00%
DPS 10.00 10.00 11.50 11.50 11.00 10.50 8.50 11.45% QoQ % 0.00% -13.04% 0.00% 4.55% 4.76% 23.53% - Horiz. % 117.65% 117.65% 135.29% 135.29% 129.41% 123.53% 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 144.70 134.85 133.12 131.67 128.78 126.53 122.50 11.75% QoQ % 7.30% 1.30% 1.10% 2.24% 1.78% 3.29% - Horiz. % 118.12% 110.08% 108.67% 107.49% 105.13% 103.29% 100.00%
EPS 11.51 10.67 12.53 13.82 14.19 14.71 13.30 -9.19% QoQ % 7.87% -14.84% -9.33% -2.61% -3.54% 10.60% - Horiz. % 86.54% 80.23% 94.21% 103.91% 106.69% 110.60% 100.00%
DPS 10.00 10.00 11.50 11.50 11.00 10.50 8.50 11.45% QoQ % 0.00% -13.04% 0.00% 4.55% 4.76% 23.53% - Horiz. % 117.65% 117.65% 135.29% 135.29% 129.41% 123.53% 100.00%
NAPS 0.6130 0.6000 0.5910 0.5880 0.5900 0.5900 0.5800 3.76% QoQ % 2.17% 1.52% 0.51% -0.34% 0.00% 1.72% - Horiz. % 105.69% 103.45% 101.90% 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 1.01 1.08 1.44 1.49 1.48 1.43 1.44 -21.08% QoQ % -6.48% -25.00% -3.36% 0.68% 3.50% -0.69% - Horiz. % 70.14% 75.00% 100.00% 103.47% 102.78% 99.31% 100.00%
P/EPS 12.69 13.68 15.35 14.23 13.46 12.31 13.23 -2.74% QoQ % -7.24% -10.88% 7.87% 5.72% 9.34% -6.95% - Horiz. % 95.92% 103.40% 116.02% 107.56% 101.74% 93.05% 100.00%
EY 7.88 7.31 6.51 7.03 7.43 8.13 7.56 2.80% QoQ % 7.80% 12.29% -7.40% -5.38% -8.61% 7.54% - Horiz. % 104.23% 96.69% 86.11% 92.99% 98.28% 107.54% 100.00%
DY 6.85 6.85 5.99 5.84 5.76 5.80 4.83 26.26% QoQ % 0.00% 14.36% 2.57% 1.39% -0.69% 20.08% - Horiz. % 141.82% 141.82% 124.02% 120.91% 119.25% 120.08% 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 0.93 1.08 1.33 1.43 1.58 1.31 1.35 -22.02% QoQ % -13.89% -18.80% -6.99% -9.49% 20.61% -2.96% - Horiz. % 68.89% 80.00% 98.52% 105.93% 117.04% 97.04% 100.00%
P/EPS 11.73 13.68 14.15 13.65 14.31 11.29 12.41 -3.69% QoQ % -14.25% -3.32% 3.66% -4.61% 26.75% -9.02% - Horiz. % 94.52% 110.23% 114.02% 109.99% 115.31% 90.98% 100.00%
EY 8.52 7.31 7.07 7.32 6.99 8.86 8.06 3.77% QoQ % 16.55% 3.39% -3.42% 4.72% -21.11% 9.93% - Horiz. % 105.71% 90.69% 87.72% 90.82% 86.72% 109.93% 100.00%
DY 7.41 6.85 6.50 6.08 5.42 6.33 5.15 27.48% QoQ % 8.18% 5.38% 6.91% 12.18% -14.38% 22.91% - Horiz. % 143.88% 133.01% 126.21% 118.06% 105.24% 122.91% 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 
