[PADINI] YoY TTM Result on 2014-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,570,902 1,301,193 977,904 866,258 789,765 726,112 558,561 18.79% YoY % 20.73% 33.06% 12.89% 9.69% 8.77% 30.00% - Horiz. % 281.24% 232.95% 175.08% 155.09% 141.39% 130.00% 100.00%
PBT 213,213 186,665 111,835 125,719 117,340 129,689 104,632 12.58% YoY % 14.22% 66.91% -11.04% 7.14% -9.52% 23.95% - Horiz. % 203.77% 178.40% 106.88% 120.15% 112.15% 123.95% 100.00%
Tax -53,277 -48,748 -31,433 -34,806 -32,265 -34,408 -29,337 10.45% YoY % -9.29% -55.09% 9.69% -7.88% 6.23% -17.29% - Horiz. % 181.60% 166.17% 107.14% 118.64% 109.98% 117.29% 100.00%
NP 159,936 137,917 80,402 90,913 85,075 95,281 75,295 13.37% YoY % 15.97% 71.53% -11.56% 6.86% -10.71% 26.54% - Horiz. % 212.41% 183.17% 106.78% 120.74% 112.99% 126.54% 100.00%
NP to SH 157,388 137,385 80,223 90,913 85,075 95,281 75,295 13.06% YoY % 14.56% 71.25% -11.76% 6.86% -10.71% 26.54% - Horiz. % 209.03% 182.46% 106.54% 120.74% 112.99% 126.54% 100.00%
Tax Rate 24.99 % 26.12 % 28.11 % 27.69 % 27.50 % 26.53 % 28.04 % -1.90% YoY % -4.33% -7.08% 1.52% 0.69% 3.66% -5.39% - Horiz. % 89.12% 93.15% 100.25% 98.75% 98.07% 94.61% 100.00%
Total Cost 1,410,966 1,163,276 897,502 775,345 704,690 630,831 483,266 19.53% YoY % 21.29% 29.61% 15.76% 10.03% 11.71% 30.53% - Horiz. % 291.96% 240.71% 185.72% 160.44% 145.82% 130.53% 100.00%
Net Worth 552,643 466,937 408,346 386,842 375,194 342,337 282,642 11.81% YoY % 18.35% 14.35% 5.56% 3.10% 9.60% 21.12% - Horiz. % 195.53% 165.20% 144.47% 136.87% 132.74% 121.12% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 75,657 75,646 65,836 75,631 52,650 39,487 26,292 19.24% YoY % 0.01% 14.90% -12.95% 43.65% 33.33% 50.19% - Horiz. % 287.76% 287.71% 250.40% 287.66% 200.25% 150.19% 100.00%
Div Payout % 48.07 % 55.06 % 82.07 % 83.19 % 61.89 % 41.44 % 34.92 % 5.47% YoY % -12.70% -32.91% -1.35% 34.42% 49.35% 18.67% - Horiz. % 137.66% 157.67% 235.02% 238.23% 177.23% 118.67% 100.00%
Equity 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 552,643 466,937 408,346 386,842 375,194 342,337 282,642 11.81% YoY % 18.35% 14.35% 5.56% 3.10% 9.60% 21.12% - Horiz. % 195.53% 165.20% 144.47% 136.87% 132.74% 121.12% 100.00%
NOSH 657,909 657,658 658,623 656,778 658,235 658,340 657,309 0.02% YoY % 0.04% -0.15% 0.28% -0.22% -0.02% 0.16% - Horiz. % 100.09% 100.05% 100.20% 99.92% 100.14% 100.16% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.18 % 10.60 % 8.22 % 10.49 % 10.77 % 13.12 % 13.48 % -4.57% YoY % -3.96% 28.95% -21.64% -2.60% -17.91% -2.67% - Horiz. % 75.52% 78.64% 60.98% 77.82% 79.90% 97.33% 100.00%
ROE 28.48 % 29.42 % 19.65 % 23.50 % 22.67 % 27.83 % 26.64 % 1.12% YoY % -3.20% 49.72% -16.38% 3.66% -18.54% 4.47% - Horiz. % 106.91% 110.44% 73.76% 88.21% 85.10% 104.47% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 238.77 197.85 148.48 131.89 119.98 110.29 84.98 18.77% YoY % 20.68% 33.25% 12.58% 9.93% 8.79% 29.78% - Horiz. % 280.97% 232.82% 174.72% 155.20% 141.19% 129.78% 100.00%
EPS 23.92 20.89 12.18 13.84 12.92 14.47 11.46 13.04% YoY % 14.50% 71.51% -11.99% 7.12% -10.71% 26.27% - Horiz. % 208.73% 182.29% 106.28% 120.77% 112.74% 126.27% 100.00%
DPS 11.50 11.50 10.00 11.50 8.00 6.00 4.00 19.23% YoY % 0.00% 15.00% -13.04% 43.75% 33.33% 50.00% - Horiz. % 287.50% 287.50% 250.00% 287.50% 200.00% 150.00% 100.00%
NAPS 0.8400 0.7100 0.6200 0.5890 0.5700 0.5200 0.4300 11.80% YoY % 18.31% 14.52% 5.26% 3.33% 9.62% 20.93% - Horiz. % 195.35% 165.12% 144.19% 136.98% 132.56% 120.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 238.77 197.78 148.64 131.67 120.04 110.37 84.90 18.79% YoY % 20.73% 33.06% 12.89% 9.69% 8.76% 30.00% - Horiz. % 281.24% 232.96% 175.08% 155.09% 141.39% 130.00% 100.00%
EPS 23.92 20.88 12.19 13.82 12.93 14.48 11.44 13.07% YoY % 14.56% 71.29% -11.79% 6.88% -10.70% 26.57% - Horiz. % 209.09% 182.52% 106.56% 120.80% 113.02% 126.57% 100.00%
DPS 11.50 11.50 10.01 11.50 8.00 6.00 4.00 19.23% YoY % 0.00% 14.89% -12.96% 43.75% 33.33% 50.00% - Horiz. % 287.50% 287.50% 250.25% 287.50% 200.00% 150.00% 100.00%
NAPS 0.8400 0.7097 0.6207 0.5880 0.5703 0.5203 0.4296 11.81% YoY % 18.36% 14.34% 5.56% 3.10% 9.61% 21.11% - Horiz. % 195.53% 165.20% 144.48% 136.87% 132.75% 121.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.5200 2.3700 1.3300 1.9700 1.8900 1.8400 1.0600 -
P/RPS 1.47 1.20 0.90 1.49 1.58 1.67 1.25 2.74% YoY % 22.50% 33.33% -39.60% -5.70% -5.39% 33.60% - Horiz. % 117.60% 96.00% 72.00% 119.20% 126.40% 133.60% 100.00%
P/EPS 14.71 11.35 10.92 14.23 14.62 12.71 9.25 8.03% YoY % 29.60% 3.94% -23.26% -2.67% 15.03% 37.41% - Horiz. % 159.03% 122.70% 118.05% 153.84% 158.05% 137.41% 100.00%
EY 6.80 8.81 9.16 7.03 6.84 7.87 10.81 -7.43% YoY % -22.81% -3.82% 30.30% 2.78% -13.09% -27.20% - Horiz. % 62.90% 81.50% 84.74% 65.03% 63.27% 72.80% 100.00%
DY 3.27 4.85 7.52 5.84 4.23 3.26 3.77 -2.34% YoY % -32.58% -35.51% 28.77% 38.06% 29.75% -13.53% - Horiz. % 86.74% 128.65% 199.47% 154.91% 112.20% 86.47% 100.00%
P/NAPS 4.19 3.34 2.15 3.34 3.32 3.54 2.47 9.20% YoY % 25.45% 55.35% -35.63% 0.60% -6.21% 43.32% - Horiz. % 169.64% 135.22% 87.04% 135.22% 134.41% 143.32% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 26/08/11 -
Price 4.2300 2.6300 1.3500 1.8900 1.6600 2.3300 0.8900 -
P/RPS 1.77 1.33 0.91 1.43 1.38 2.11 1.05 9.08% YoY % 33.08% 46.15% -36.36% 3.62% -34.60% 100.95% - Horiz. % 168.57% 126.67% 86.67% 136.19% 131.43% 200.95% 100.00%
P/EPS 17.68 12.59 11.08 13.65 12.84 16.10 7.77 14.67% YoY % 40.43% 13.63% -18.83% 6.31% -20.25% 107.21% - Horiz. % 227.54% 162.03% 142.60% 175.68% 165.25% 207.21% 100.00%
EY 5.66 7.94 9.02 7.32 7.79 6.21 12.87 -12.78% YoY % -28.72% -11.97% 23.22% -6.03% 25.44% -51.75% - Horiz. % 43.98% 61.69% 70.09% 56.88% 60.53% 48.25% 100.00%
DY 2.72 4.37 7.41 6.08 4.82 2.58 4.49 -8.01% YoY % -37.76% -41.03% 21.87% 26.14% 86.82% -42.54% - Horiz. % 60.58% 97.33% 165.03% 135.41% 107.35% 57.46% 100.00%
P/NAPS 5.04 3.70 2.18 3.21 2.91 4.48 2.07 15.97% YoY % 36.22% 69.72% -32.09% 10.31% -35.04% 116.43% - Horiz. % 243.48% 178.74% 105.31% 155.07% 140.58% 216.43% 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 
