[PADINI] YoY Quarter Result on 2016-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 338,040 329,787 315,175 310,033 269,573 226,748 217,220 7.65% YoY % 2.50% 4.64% 1.66% 15.01% 18.89% 4.39% - Horiz. % 155.62% 151.82% 145.09% 142.73% 124.10% 104.39% 100.00%
PBT 26,875 26,624 41,909 39,639 44,306 26,738 38,962 -6.00% YoY % 0.94% -36.47% 5.73% -10.53% 65.70% -31.37% - Horiz. % 68.98% 68.33% 107.56% 101.74% 113.72% 68.63% 100.00%
Tax -7,267 -8,662 -10,689 -10,305 -8,259 -7,495 -11,225 -6.99% YoY % 16.10% 18.96% -3.73% -24.77% -10.19% 33.23% - Horiz. % 64.74% 77.17% 95.22% 91.80% 73.58% 66.77% 100.00%
NP 19,608 17,962 31,220 29,334 36,047 19,243 27,737 -5.61% YoY % 9.16% -42.47% 6.43% -18.62% 87.33% -30.62% - Horiz. % 70.69% 64.76% 112.56% 105.76% 129.96% 69.38% 100.00%
NP to SH 19,608 17,964 31,220 28,616 31,830 19,243 27,737 -5.61% YoY % 9.15% -42.46% 9.10% -10.10% 65.41% -30.62% - Horiz. % 70.69% 64.77% 112.56% 103.17% 114.76% 69.38% 100.00%
Tax Rate 27.04 % 32.53 % 25.51 % 26.00 % 18.64 % 28.03 % 28.81 % -1.05% YoY % -16.88% 27.52% -1.88% 39.48% -33.50% -2.71% - Horiz. % 93.86% 112.91% 88.55% 90.25% 64.70% 97.29% 100.00%
Total Cost 318,432 311,825 283,955 280,699 233,526 207,505 189,483 9.03% YoY % 2.12% 9.81% 1.16% 20.20% 12.54% 9.51% - Horiz. % 168.05% 164.57% 149.86% 148.14% 123.24% 109.51% 100.00%
Net Worth 743,437 657,909 565,802 481,801 424,838 388,166 381,587 11.75% YoY % 13.00% 16.28% 17.43% 13.41% 9.45% 1.72% - Horiz. % 194.83% 172.41% 148.28% 126.26% 111.33% 101.72% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 16,447 16,447 16,447 16,445 16,441 16,447 16,447 0.00% YoY % 0.00% 0.00% 0.01% 0.03% -0.04% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.99% 99.96% 100.00% 100.00%
Div Payout % 83.88 % 91.56 % 52.68 % 57.47 % 51.65 % 85.47 % 59.30 % 5.95% YoY % -8.39% 73.80% -8.33% 11.27% -39.57% 44.13% - Horiz. % 141.45% 154.40% 88.84% 96.91% 87.10% 144.13% 100.00%
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 743,437 657,909 565,802 481,801 424,838 388,166 381,587 11.75% YoY % 13.00% 16.28% 17.43% 13.41% 9.45% 1.72% - Horiz. % 194.83% 172.41% 148.28% 126.26% 111.33% 101.72% 100.00%
NOSH 657,909 657,909 657,909 657,839 657,644 657,909 657,909 0.00% YoY % 0.00% 0.00% 0.01% 0.03% -0.04% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.99% 99.96% 100.00% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.80 % 5.45 % 9.91 % 9.46 % 13.37 % 8.49 % 12.77 % -12.32% YoY % 6.42% -45.01% 4.76% -29.24% 57.48% -33.52% - Horiz. % 45.42% 42.68% 77.60% 74.08% 104.70% 66.48% 100.00%
ROE 2.64 % 2.73 % 5.52 % 5.94 % 7.49 % 4.96 % 7.27 % -15.53% YoY % -3.30% -50.54% -7.07% -20.69% 51.01% -31.77% - Horiz. % 36.31% 37.55% 75.93% 81.71% 103.03% 68.23% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.38 50.13 47.91 47.13 40.99 34.46 33.02 7.64% YoY % 2.49% 4.63% 1.65% 14.98% 18.95% 4.36% - Horiz. % 155.60% 151.82% 145.09% 142.73% 124.14% 104.36% 100.00%
EPS 2.98 2.73 4.75 4.35 4.84 2.92 4.22 -5.63% YoY % 9.16% -42.53% 9.20% -10.12% 65.75% -30.81% - Horiz. % 70.62% 64.69% 112.56% 103.08% 114.69% 69.19% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 - YoY % 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 1.1300 1.0000 0.8600 0.7324 0.6460 0.5900 0.5800 11.75% YoY % 13.00% 16.28% 17.42% 13.37% 9.49% 1.72% - Horiz. % 194.83% 172.41% 148.28% 126.28% 111.38% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.38 50.13 47.91 47.12 40.97 34.46 33.02 7.64% YoY % 2.49% 4.63% 1.68% 15.01% 18.89% 4.36% - Horiz. % 155.60% 151.82% 145.09% 142.70% 124.08% 104.36% 100.00%
EPS 2.98 2.73 4.75 4.35 4.84 2.92 4.22 -5.63% YoY % 9.16% -42.53% 9.20% -10.12% 65.75% -30.81% - Horiz. % 70.62% 64.69% 112.56% 103.08% 114.69% 69.19% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 - YoY % 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 1.1300 1.0000 0.8600 0.7323 0.6457 0.5900 0.5800 11.75% YoY % 13.00% 16.28% 17.44% 13.41% 9.44% 1.72% - Horiz. % 194.83% 172.41% 148.28% 126.26% 111.33% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.8200 5.8800 4.5500 2.8500 1.3500 1.9200 1.7600 -
P/RPS 7.43 11.73 9.50 6.05 3.29 5.57 5.33 5.69% YoY % -36.66% 23.47% 57.02% 83.89% -40.93% 4.50% - Horiz. % 139.40% 220.08% 178.24% 113.51% 61.73% 104.50% 100.00%
P/EPS 128.17 215.35 95.88 65.52 27.89 65.64 41.75 20.55% YoY % -40.48% 124.60% 46.34% 134.92% -57.51% 57.22% - Horiz. % 306.99% 515.81% 229.65% 156.93% 66.80% 157.22% 100.00%
EY 0.78 0.46 1.04 1.53 3.59 1.52 2.40 -17.08% YoY % 69.57% -55.77% -32.03% -57.38% 136.18% -36.67% - Horiz. % 32.50% 19.17% 43.33% 63.75% 149.58% 63.33% 100.00%
DY 0.65 0.43 0.55 0.88 1.85 1.30 1.42 -12.21% YoY % 51.16% -21.82% -37.50% -52.43% 42.31% -8.45% - Horiz. % 45.77% 30.28% 38.73% 61.97% 130.28% 91.55% 100.00%
P/NAPS 3.38 5.88 5.29 3.89 2.09 3.25 3.03 1.84% YoY % -42.52% 11.15% 35.99% 86.12% -35.69% 7.26% - Horiz. % 111.55% 194.06% 174.59% 128.38% 68.98% 107.26% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 29/11/17 25/11/16 26/11/15 26/11/14 25/11/13 -
Price 3.4800 5.5200 5.0900 2.8200 1.5900 1.7700 1.6500 -
P/RPS 6.77 11.01 10.63 5.98 3.88 5.14 5.00 5.18% YoY % -38.51% 3.57% 77.76% 54.12% -24.51% 2.80% - Horiz. % 135.40% 220.20% 212.60% 119.60% 77.60% 102.80% 100.00%
P/EPS 116.76 202.16 107.26 64.83 32.85 60.52 39.14 19.97% YoY % -42.24% 88.48% 65.45% 97.35% -45.72% 54.62% - Horiz. % 298.31% 516.50% 274.04% 165.64% 83.93% 154.62% 100.00%
EY 0.86 0.49 0.93 1.54 3.04 1.65 2.56 -16.62% YoY % 75.51% -47.31% -39.61% -49.34% 84.24% -35.55% - Horiz. % 33.59% 19.14% 36.33% 60.16% 118.75% 64.45% 100.00%
DY 0.72 0.45 0.49 0.89 1.57 1.41 1.52 -11.70% YoY % 60.00% -8.16% -44.94% -43.31% 11.35% -7.24% - Horiz. % 47.37% 29.61% 32.24% 58.55% 103.29% 92.76% 100.00%
P/NAPS 3.08 5.52 5.92 3.85 2.46 3.00 2.84 1.36% YoY % -44.20% -6.76% 53.77% 56.50% -18.00% 5.63% - Horiz. % 108.45% 194.37% 208.45% 135.56% 86.62% 105.63% 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 Q1_Interim Financial Statements 30 Sept 2017.pdf 
