[PADINI] QoQ TTM Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,576,044 1,570,902 1,459,292 1,427,922 1,341,653 1,301,193 1,174,262 21.65% QoQ % 0.33% 7.65% 2.20% 6.43% 3.11% 10.81% - Horiz. % 134.22% 133.78% 124.27% 121.60% 114.25% 110.81% 100.00%
PBT 215,483 213,213 210,332 210,212 181,998 186,665 157,124 23.41% QoQ % 1.06% 1.37% 0.06% 15.50% -2.50% 18.80% - Horiz. % 137.14% 135.70% 133.86% 133.79% 115.83% 118.80% 100.00%
Tax -53,661 -53,277 -51,990 -51,557 -46,577 -48,748 -38,916 23.86% QoQ % -0.72% -2.48% -0.84% -10.69% 4.45% -25.26% - Horiz. % 137.89% 136.90% 133.60% 132.48% 119.69% 125.26% 100.00%
NP 161,822 159,936 158,342 158,655 135,421 137,917 118,208 23.27% QoQ % 1.18% 1.01% -0.20% 17.16% -1.81% 16.67% - Horiz. % 136.90% 135.30% 133.95% 134.22% 114.56% 116.67% 100.00%
NP to SH 159,992 157,388 155,262 155,575 134,171 137,385 118,208 22.34% QoQ % 1.65% 1.37% -0.20% 15.95% -2.34% 16.22% - Horiz. % 135.35% 133.14% 131.35% 131.61% 113.50% 116.22% 100.00%
Tax Rate 24.90 % 24.99 % 24.72 % 24.53 % 25.59 % 26.12 % 24.77 % 0.35% QoQ % -0.36% 1.09% 0.77% -4.14% -2.03% 5.45% - Horiz. % 100.52% 100.89% 99.80% 99.03% 103.31% 105.45% 100.00%
Total Cost 1,414,222 1,410,966 1,300,950 1,269,267 1,206,232 1,163,276 1,056,054 21.47% QoQ % 0.23% 8.46% 2.50% 5.23% 3.69% 10.15% - Horiz. % 133.92% 133.61% 123.19% 120.19% 114.22% 110.15% 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 75,659 75,657 75,651 75,651 75,651 75,646 75,670 -0.01% QoQ % 0.00% 0.01% 0.00% 0.00% 0.01% -0.03% - Horiz. % 99.99% 99.98% 99.97% 99.97% 99.97% 99.97% 100.00%
Div Payout % 47.29 % 48.07 % 48.73 % 48.63 % 56.38 % 55.06 % 64.01 % -18.26% QoQ % -1.62% -1.35% 0.21% -13.75% 2.40% -13.98% - Horiz. % 73.88% 75.10% 76.13% 75.97% 88.08% 86.02% 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 10.27 % 10.18 % 10.85 % 11.11 % 10.09 % 10.60 % 10.07 % 1.32% QoQ % 0.88% -6.18% -2.34% 10.11% -4.81% 5.26% - Horiz. % 101.99% 101.09% 107.75% 110.33% 100.20% 105.26% 100.00%
ROE 28.28 % 28.48 % 28.78 % 29.82 % 27.85 % 29.42 % 25.67 % 6.66% QoQ % -0.70% -1.04% -3.49% 7.07% -5.34% 14.61% - Horiz. % 110.17% 110.95% 112.12% 116.17% 108.49% 114.61% 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 239.55 238.77 221.81 217.04 203.95 197.85 178.48 21.65% QoQ % 0.33% 7.65% 2.20% 6.42% 3.08% 10.85% - Horiz. % 134.22% 133.78% 124.28% 121.60% 114.27% 110.85% 100.00%
EPS 24.32 23.92 23.60 23.65 20.40 20.89 17.97 22.33% QoQ % 1.67% 1.36% -0.21% 15.93% -2.35% 16.25% - Horiz. % 135.34% 133.11% 131.33% 131.61% 113.52% 116.25% 100.00%
DPS 11.50 11.50 11.50 11.50 11.50 11.50 11.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 239.55 238.77 221.81 217.04 203.93 197.78 178.48 21.65% QoQ % 0.33% 7.65% 2.20% 6.43% 3.11% 10.81% - Horiz. % 134.22% 133.78% 124.28% 121.60% 114.26% 110.81% 100.00%
EPS 24.32 23.92 23.60 23.65 20.39 20.88 17.97 22.33% QoQ % 1.67% 1.36% -0.21% 15.99% -2.35% 16.19% - Horiz. % 135.34% 133.11% 131.33% 131.61% 113.47% 116.19% 100.00%
DPS 11.50 11.50 11.50 11.50 11.50 11.50 11.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 1.90 1.47 1.35 1.17 1.40 1.20 1.16 38.91% QoQ % 29.25% 8.89% 15.38% -16.43% 16.67% 3.45% - Horiz. % 163.79% 126.72% 116.38% 100.86% 120.69% 103.45% 100.00%
P/EPS 18.71 14.71 12.71 10.78 13.97 11.35 11.52 38.13% QoQ % 27.19% 15.74% 17.90% -22.83% 23.08% -1.48% - Horiz. % 162.41% 127.69% 110.33% 93.58% 121.27% 98.52% 100.00%
EY 5.34 6.80 7.87 9.27 7.16 8.81 8.68 -27.64% QoQ % -21.47% -13.60% -15.10% 29.47% -18.73% 1.50% - Horiz. % 61.52% 78.34% 90.67% 106.80% 82.49% 101.50% 100.00%
DY 2.53 3.27 3.83 4.51 4.04 4.85 5.56 -40.81% QoQ % -22.63% -14.62% -15.08% 11.63% -16.70% -12.77% - Horiz. % 45.50% 58.81% 68.88% 81.12% 72.66% 87.23% 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 2.12 1.77 1.48 1.19 1.38 1.33 1.29 39.22% QoQ % 19.77% 19.59% 24.37% -13.77% 3.76% 3.10% - Horiz. % 164.34% 137.21% 114.73% 92.25% 106.98% 103.10% 100.00%
P/EPS 20.93 17.68 13.94 10.91 13.83 12.59 12.80 38.75% QoQ % 18.38% 26.83% 27.77% -21.11% 9.85% -1.64% - Horiz. % 163.52% 138.12% 108.91% 85.23% 108.05% 98.36% 100.00%
EY 4.78 5.66 7.17 9.17 7.23 7.94 7.81 -27.89% QoQ % -15.55% -21.06% -21.81% 26.83% -8.94% 1.66% - Horiz. % 61.20% 72.47% 91.81% 117.41% 92.57% 101.66% 100.00%
DY 2.26 2.72 3.50 4.46 4.08 4.37 5.00 -41.07% QoQ % -16.91% -22.29% -21.52% 9.31% -6.64% -12.60% - Horiz. % 45.20% 54.40% 70.00% 89.20% 81.60% 87.40% 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_Explanatory_Notes_to_Accounts.doc 
