[PADINI] QoQ TTM Result on 2015-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,301,193 1,174,262 1,115,517 1,020,729 977,904 951,969 887,201 29.12% QoQ % 10.81% 5.27% 9.29% 4.38% 2.72% 7.30% - Horiz. % 146.66% 132.36% 125.73% 115.05% 110.22% 107.30% 100.00%
PBT 186,665 157,124 149,813 129,403 111,835 109,284 98,375 53.33% QoQ % 18.80% 4.88% 15.77% 15.71% 2.33% 11.09% - Horiz. % 189.75% 159.72% 152.29% 131.54% 113.68% 111.09% 100.00%
Tax -48,748 -38,916 -36,692 -32,197 -31,433 -33,576 -28,147 44.27% QoQ % -25.26% -6.06% -13.96% -2.43% 6.38% -19.29% - Horiz. % 173.19% 138.26% 130.36% 114.39% 111.67% 119.29% 100.00%
NP 137,917 118,208 113,121 97,206 80,402 75,708 70,228 56.89% QoQ % 16.67% 4.50% 16.37% 20.90% 6.20% 7.80% - Horiz. % 196.38% 168.32% 161.08% 138.41% 114.49% 107.80% 100.00%
NP to SH 137,385 118,208 109,671 92,810 80,223 75,708 70,228 56.48% QoQ % 16.22% 7.78% 18.17% 15.69% 5.96% 7.80% - Horiz. % 195.63% 168.32% 156.16% 132.16% 114.23% 107.80% 100.00%
Tax Rate 26.12 % 24.77 % 24.49 % 24.88 % 28.11 % 30.72 % 28.61 % -5.89% QoQ % 5.45% 1.14% -1.57% -11.49% -8.50% 7.38% - Horiz. % 91.30% 86.58% 85.60% 86.96% 98.25% 107.38% 100.00%
Total Cost 1,163,276 1,056,054 1,002,396 923,523 897,502 876,261 816,973 26.59% QoQ % 10.15% 5.35% 8.54% 2.90% 2.42% 7.26% - Horiz. % 142.39% 129.26% 122.70% 113.04% 109.86% 107.26% 100.00%
Net Worth 466,937 460,536 440,495 424,838 408,346 403,298 394,745 11.86% QoQ % 1.39% 4.55% 3.69% 4.04% 1.25% 2.17% - Horiz. % 118.29% 116.67% 111.59% 107.62% 103.45% 102.17% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 75,646 75,670 65,790 65,802 65,836 65,790 65,790 9.76% QoQ % -0.03% 15.02% -0.02% -0.05% 0.07% 0.00% - Horiz. % 114.98% 115.02% 100.00% 100.02% 100.07% 100.00% 100.00%
Div Payout % 55.06 % 64.01 % 59.99 % 70.90 % 82.07 % 86.90 % 93.68 % -29.86% QoQ % -13.98% 6.70% -15.39% -13.61% -5.56% -7.24% - Horiz. % 58.77% 68.33% 64.04% 75.68% 87.61% 92.76% 100.00%
Equity 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 466,937 460,536 440,495 424,838 408,346 403,298 394,745 11.86% QoQ % 1.39% 4.55% 3.69% 4.04% 1.25% 2.17% - Horiz. % 118.29% 116.67% 111.59% 107.62% 103.45% 102.17% 100.00%
NOSH 657,658 657,909 657,455 657,644 658,623 657,909 657,909 -0.03% QoQ % -0.04% 0.07% -0.03% -0.15% 0.11% 0.00% - Horiz. % 99.96% 100.00% 99.93% 99.96% 100.11% 100.00% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.60 % 10.07 % 10.14 % 9.52 % 8.22 % 7.95 % 7.92 % 21.47% QoQ % 5.26% -0.69% 6.51% 15.82% 3.40% 0.38% - Horiz. % 133.84% 127.15% 128.03% 120.20% 103.79% 100.38% 100.00%
ROE 29.42 % 25.67 % 24.90 % 21.85 % 19.65 % 18.77 % 17.79 % 39.89% QoQ % 14.61% 3.09% 13.96% 11.20% 4.69% 5.51% - Horiz. % 165.37% 144.29% 139.97% 122.82% 110.46% 105.51% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.85 178.48 169.67 155.21 148.48 144.70 134.85 29.15% QoQ % 10.85% 5.19% 9.32% 4.53% 2.61% 7.30% - Horiz. % 146.72% 132.35% 125.82% 115.10% 110.11% 107.30% 100.00%
EPS 20.89 17.97 16.68 14.11 12.18 11.51 10.67 56.56% QoQ % 16.25% 7.73% 18.21% 15.85% 5.82% 7.87% - Horiz. % 195.78% 168.42% 156.33% 132.24% 114.15% 107.87% 100.00%
DPS 11.50 11.50 10.00 10.00 10.00 10.00 10.00 9.77% QoQ % 0.00% 15.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.00% 115.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7100 0.7000 0.6700 0.6460 0.6200 0.6130 0.6000 11.89% QoQ % 1.43% 4.48% 3.72% 4.19% 1.14% 2.17% - Horiz. % 118.33% 116.67% 111.67% 107.67% 103.33% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.78 178.48 169.55 155.15 148.64 144.70 134.85 29.12% QoQ % 10.81% 5.27% 9.28% 4.38% 2.72% 7.30% - Horiz. % 146.67% 132.35% 125.73% 115.05% 110.23% 107.30% 100.00%
EPS 20.88 17.97 16.67 14.11 12.19 11.51 10.67 56.51% QoQ % 16.19% 7.80% 18.14% 15.75% 5.91% 7.87% - Horiz. % 195.69% 168.42% 156.23% 132.24% 114.25% 107.87% 100.00%
DPS 11.50 11.50 10.00 10.00 10.01 10.00 10.00 9.77% QoQ % 0.00% 15.00% 0.00% -0.10% 0.10% 0.00% - Horiz. % 115.00% 115.00% 100.00% 100.00% 100.10% 100.00% 100.00%
NAPS 0.7097 0.7000 0.6695 0.6457 0.6207 0.6130 0.6000 11.86% QoQ % 1.39% 4.56% 3.69% 4.03% 1.26% 2.17% - Horiz. % 118.28% 116.67% 111.58% 107.62% 103.45% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.3700 2.0700 1.8700 1.3500 1.3300 1.4600 1.4600 -
P/RPS 1.20 1.16 1.10 0.87 0.90 1.01 1.08 7.28% QoQ % 3.45% 5.45% 26.44% -3.33% -10.89% -6.48% - Horiz. % 111.11% 107.41% 101.85% 80.56% 83.33% 93.52% 100.00%
P/EPS 11.35 11.52 11.21 9.57 10.92 12.69 13.68 -11.71% QoQ % -1.48% 2.77% 17.14% -12.36% -13.95% -7.24% - Horiz. % 82.97% 84.21% 81.94% 69.96% 79.82% 92.76% 100.00%
EY 8.81 8.68 8.92 10.45 9.16 7.88 7.31 13.26% QoQ % 1.50% -2.69% -14.64% 14.08% 16.24% 7.80% - Horiz. % 120.52% 118.74% 122.02% 142.95% 125.31% 107.80% 100.00%
DY 4.85 5.56 5.35 7.41 7.52 6.85 6.85 -20.58% QoQ % -12.77% 3.93% -27.80% -1.46% 9.78% 0.00% - Horiz. % 70.80% 81.17% 78.10% 108.18% 109.78% 100.00% 100.00%
P/NAPS 3.34 2.96 2.79 2.09 2.15 2.38 2.43 23.65% QoQ % 12.84% 6.09% 33.49% -2.79% -9.66% -2.06% - Horiz. % 137.45% 121.81% 114.81% 86.01% 88.48% 97.94% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 -
Price 2.6300 2.3000 2.1800 1.5900 1.3500 1.3500 1.4600 -
P/RPS 1.33 1.29 1.28 1.02 0.91 0.93 1.08 14.91% QoQ % 3.10% 0.78% 25.49% 12.09% -2.15% -13.89% - Horiz. % 123.15% 119.44% 118.52% 94.44% 84.26% 86.11% 100.00%
P/EPS 12.59 12.80 13.07 11.27 11.08 11.73 13.68 -5.39% QoQ % -1.64% -2.07% 15.97% 1.71% -5.54% -14.25% - Horiz. % 92.03% 93.57% 95.54% 82.38% 80.99% 85.75% 100.00%
EY 7.94 7.81 7.65 8.88 9.02 8.52 7.31 5.67% QoQ % 1.66% 2.09% -13.85% -1.55% 5.87% 16.55% - Horiz. % 108.62% 106.84% 104.65% 121.48% 123.39% 116.55% 100.00%
DY 4.37 5.00 4.59 6.29 7.41 7.41 6.85 -25.91% QoQ % -12.60% 8.93% -27.03% -15.11% 0.00% 8.18% - Horiz. % 63.80% 72.99% 67.01% 91.82% 108.18% 108.18% 100.00%
P/NAPS 3.70 3.29 3.25 2.46 2.18 2.20 2.43 32.39% QoQ % 12.46% 1.23% 32.11% 12.84% -0.91% -9.47% - Horiz. % 152.26% 135.39% 133.74% 101.23% 89.71% 90.53% 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_FY16_Q1_Explanatory_Notes_to_Accounts.doc 
