[PADINI] YoY Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 474,188 425,269 373,737 342,367 283,622 218,854 203,990 15.09% YoY % 11.50% 13.79% 9.16% 20.71% 29.59% 7.29% - Horiz. % 232.46% 208.48% 183.21% 167.84% 139.04% 107.29% 100.00%
PBT 47,086 50,041 46,401 46,281 38,970 28,061 33,234 5.98% YoY % -5.91% 7.84% 0.26% 18.76% 38.88% -15.57% - Horiz. % 141.68% 150.57% 139.62% 139.26% 117.26% 84.43% 100.00%
Tax -12,480 -10,262 -11,584 -11,151 -12,377 -6,948 -8,694 6.21% YoY % -21.61% 11.41% -3.88% 9.91% -78.14% 20.08% - Horiz. % 143.55% 118.04% 133.24% 128.26% 142.36% 79.92% 100.00%
NP 34,606 39,779 34,817 35,130 26,593 21,113 24,540 5.89% YoY % -13.00% 14.25% -0.89% 32.10% 25.96% -13.96% - Horiz. % 141.02% 162.10% 141.88% 143.15% 108.37% 86.04% 100.00%
NP to SH 34,654 39,779 34,817 35,130 26,593 21,113 24,540 5.92% YoY % -12.88% 14.25% -0.89% 32.10% 25.96% -13.96% - Horiz. % 141.21% 162.10% 141.88% 143.15% 108.37% 86.04% 100.00%
Tax Rate 26.50 % 20.51 % 24.96 % 24.09 % 31.76 % 24.76 % 26.16 % 0.22% YoY % 29.21% -17.83% 3.61% -24.15% 28.27% -5.35% - Horiz. % 101.30% 78.40% 95.41% 92.09% 121.41% 94.65% 100.00%
Total Cost 439,582 385,490 338,920 307,237 257,029 197,741 179,450 16.10% YoY % 14.03% 13.74% 10.31% 19.53% 29.98% 10.19% - Horiz. % 244.96% 214.82% 188.87% 171.21% 143.23% 110.19% 100.00%
Net Worth 710,542 618,434 539,485 460,536 403,298 388,166 367,980 11.58% YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.49% - Horiz. % 193.09% 168.06% 146.61% 125.15% 109.60% 105.49% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 26,316 26,316 26,316 26,316 16,447 16,447 13,142 12.26% YoY % 0.00% 0.00% 0.00% 60.00% 0.00% 25.15% - Horiz. % 200.24% 200.24% 200.24% 200.24% 125.15% 125.15% 100.00%
Div Payout % 75.94 % 66.16 % 75.58 % 74.91 % 61.85 % 77.90 % 53.55 % 5.99% YoY % 14.78% -12.46% 0.89% 21.12% -20.60% 45.47% - Horiz. % 141.81% 123.55% 141.14% 139.89% 115.50% 145.47% 100.00%
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 710,542 618,434 539,485 460,536 403,298 388,166 367,980 11.58% YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.49% - Horiz. % 193.09% 168.06% 146.61% 125.15% 109.60% 105.49% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,108 0.02% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.12% - Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 100.12% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.30 % 9.35 % 9.32 % 10.26 % 9.38 % 9.65 % 12.03 % -7.98% YoY % -21.93% 0.32% -9.16% 9.38% -2.80% -19.78% - Horiz. % 60.68% 77.72% 77.47% 85.29% 77.97% 80.22% 100.00%
ROE 4.88 % 6.43 % 6.45 % 7.63 % 6.59 % 5.44 % 6.67 % -5.07% YoY % -24.11% -0.31% -15.47% 15.78% 21.14% -18.44% - Horiz. % 73.16% 96.40% 96.70% 114.39% 98.80% 81.56% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 72.07 64.64 56.81 52.04 43.11 33.27 31.04 15.07% YoY % 11.49% 13.78% 9.17% 20.71% 29.58% 7.18% - Horiz. % 232.18% 208.25% 183.02% 167.65% 138.89% 107.18% 100.00%
EPS 5.27 6.05 5.29 5.34 4.04 3.18 3.73 5.93% YoY % -12.89% 14.37% -0.94% 32.18% 27.04% -14.75% - Horiz. % 141.29% 162.20% 141.82% 143.16% 108.31% 85.25% 100.00%
DPS 4.00 4.00 4.00 4.00 2.50 2.50 2.00 12.24% YoY % 0.00% 0.00% 0.00% 60.00% 0.00% 25.00% - Horiz. % 200.00% 200.00% 200.00% 200.00% 125.00% 125.00% 100.00%
NAPS 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 0.5600 11.56% YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.36% - Horiz. % 192.86% 167.86% 146.43% 125.00% 109.46% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 72.07 64.64 56.81 52.04 43.11 33.27 31.01 15.08% YoY % 11.49% 13.78% 9.17% 20.71% 29.58% 7.29% - Horiz. % 232.41% 208.45% 183.20% 167.82% 139.02% 107.29% 100.00%
EPS 5.27 6.05 5.29 5.34 4.04 3.21 3.73 5.93% YoY % -12.89% 14.37% -0.94% 32.18% 25.86% -13.94% - Horiz. % 141.29% 162.20% 141.82% 143.16% 108.31% 86.06% 100.00%
DPS 4.00 4.00 4.00 4.00 2.50 2.50 2.00 12.24% YoY % 0.00% 0.00% 0.00% 60.00% 0.00% 25.00% - Horiz. % 200.00% 200.00% 200.00% 200.00% 125.00% 125.00% 100.00%
NAPS 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 0.5593 11.59% YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.49% - Horiz. % 193.10% 168.07% 146.61% 125.16% 109.60% 105.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.5900 4.4700 3.0000 2.0700 1.4600 1.9100 1.9200 -
P/RPS 4.98 6.92 5.28 3.98 3.39 5.74 6.18 -3.53% YoY % -28.03% 31.06% 32.66% 17.40% -40.94% -7.12% - Horiz. % 80.58% 111.97% 85.44% 64.40% 54.85% 92.88% 100.00%
P/EPS 68.16 73.93 56.69 38.77 36.12 59.52 51.41 4.81% YoY % -7.80% 30.41% 46.22% 7.34% -39.31% 15.78% - Horiz. % 132.58% 143.80% 110.27% 75.41% 70.26% 115.78% 100.00%
EY 1.47 1.35 1.76 2.58 2.77 1.68 1.95 -4.60% YoY % 8.89% -23.30% -31.78% -6.86% 64.88% -13.85% - Horiz. % 75.38% 69.23% 90.26% 132.31% 142.05% 86.15% 100.00%
DY 1.11 0.89 1.33 1.93 1.71 1.31 1.04 1.09% YoY % 24.72% -33.08% -31.09% 12.87% 30.53% 25.96% - Horiz. % 106.73% 85.58% 127.88% 185.58% 164.42% 125.96% 100.00%
P/NAPS 3.32 4.76 3.66 2.96 2.38 3.24 3.43 -0.54% YoY % -30.25% 30.05% 23.65% 24.37% -26.54% -5.54% - Horiz. % 96.79% 138.78% 106.71% 86.30% 69.39% 94.46% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 30/05/13 -
Price 3.9900 5.3500 3.2900 2.3000 1.3500 2.0300 2.0800 -
P/RPS 5.54 8.28 5.79 4.42 3.13 6.10 6.70 -3.12% YoY % -33.09% 43.01% 31.00% 41.21% -48.69% -8.96% - Horiz. % 82.69% 123.58% 86.42% 65.97% 46.72% 91.04% 100.00%
P/EPS 75.75 88.48 62.17 43.07 33.40 63.26 55.70 5.26% YoY % -14.39% 42.32% 44.35% 28.95% -47.20% 13.57% - Horiz. % 136.00% 158.85% 111.62% 77.32% 59.96% 113.57% 100.00%
EY 1.32 1.13 1.61 2.32 2.99 1.58 1.80 -5.04% YoY % 16.81% -29.81% -30.60% -22.41% 89.24% -12.22% - Horiz. % 73.33% 62.78% 89.44% 128.89% 166.11% 87.78% 100.00%
DY 1.00 0.75 1.22 1.74 1.85 1.23 0.96 0.68% YoY % 33.33% -38.52% -29.89% -5.95% 50.41% 28.13% - Horiz. % 104.17% 78.12% 127.08% 181.25% 192.71% 128.12% 100.00%
P/NAPS 3.69 5.69 4.01 3.29 2.20 3.44 3.71 -0.09% YoY % -35.15% 41.90% 21.88% 49.55% -36.05% -7.28% - Horiz. % 99.46% 153.37% 108.09% 88.68% 59.30% 92.72% 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 Q3_Interim Financial Statements 31 Mar 2016.xls 
