[PADINI] YoY TTM Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,744,463 1,661,363 1,459,292 1,174,262 951,969 847,286 782,266 14.29% YoY % 5.00% 13.85% 24.27% 23.35% 12.36% 8.31% - Horiz. % 223.00% 212.38% 186.55% 150.11% 121.69% 108.31% 100.00%
PBT 226,636 213,357 210,332 157,124 109,284 128,719 117,033 11.64% YoY % 6.22% 1.44% 33.86% 43.78% -15.10% 9.99% - Horiz. % 193.65% 182.30% 179.72% 134.26% 93.38% 109.99% 100.00%
Tax -63,606 -52,908 -51,990 -38,916 -33,576 -35,382 -32,548 11.81% YoY % -20.22% -1.77% -33.60% -15.90% 5.10% -8.71% - Horiz. % 195.42% 162.55% 159.73% 119.56% 103.16% 108.71% 100.00%
NP 163,030 160,449 158,342 118,208 75,708 93,337 84,485 11.57% YoY % 1.61% 1.33% 33.95% 56.14% -18.89% 10.48% - Horiz. % 192.97% 189.91% 187.42% 139.92% 89.61% 110.48% 100.00%
NP to SH 163,109 160,449 155,262 118,208 75,708 93,337 84,485 11.58% YoY % 1.66% 3.34% 31.35% 56.14% -18.89% 10.48% - Horiz. % 193.06% 189.91% 183.77% 139.92% 89.61% 110.48% 100.00%
Tax Rate 28.07 % 24.80 % 24.72 % 24.77 % 30.72 % 27.49 % 27.81 % 0.16% YoY % 13.19% 0.32% -0.20% -19.37% 11.75% -1.15% - Horiz. % 100.93% 89.18% 88.89% 89.07% 110.46% 98.85% 100.00%
Total Cost 1,581,433 1,500,914 1,300,950 1,056,054 876,261 753,949 697,781 14.60% YoY % 5.36% 15.37% 23.19% 20.52% 16.22% 8.05% - Horiz. % 226.64% 215.10% 186.44% 151.34% 125.58% 108.05% 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 75,659 75,659 75,651 75,670 65,790 72,376 52,652 6.23% YoY % 0.00% 0.01% -0.03% 15.02% -9.10% 37.46% - Horiz. % 143.70% 143.70% 143.68% 143.72% 124.95% 137.46% 100.00%
Div Payout % 46.39 % 47.15 % 48.73 % 64.01 % 86.90 % 77.54 % 62.32 % -4.80% YoY % -1.61% -3.24% -23.87% -26.34% 12.07% 24.42% - Horiz. % 74.44% 75.66% 78.19% 102.71% 139.44% 124.42% 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 9.35 % 9.66 % 10.85 % 10.07 % 7.95 % 11.02 % 10.80 % -2.37% YoY % -3.21% -10.97% 7.75% 26.67% -27.86% 2.04% - Horiz. % 86.57% 89.44% 100.46% 93.24% 73.61% 102.04% 100.00%
ROE 22.96 % 25.94 % 28.78 % 25.67 % 18.77 % 24.05 % 22.96 % - YoY % -11.49% -9.87% 12.12% 36.76% -21.95% 4.75% - Horiz. % 100.00% 112.98% 125.35% 111.80% 81.75% 104.75% 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 265.15 252.52 221.81 178.48 144.70 128.78 119.05 14.27% YoY % 5.00% 13.85% 24.28% 23.34% 12.36% 8.17% - Horiz. % 222.72% 212.11% 186.32% 149.92% 121.55% 108.17% 100.00%
EPS 24.79 24.39 23.60 17.97 11.51 14.19 12.86 11.55% YoY % 1.64% 3.35% 31.33% 56.13% -18.89% 10.34% - Horiz. % 192.77% 189.66% 183.51% 139.74% 89.50% 110.34% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 11.00 8.00 6.23% YoY % 0.00% 0.00% 0.00% 15.00% -9.09% 37.50% - Horiz. % 143.75% 143.75% 143.75% 143.75% 125.00% 137.50% 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 265.15 252.52 221.81 178.48 144.70 128.78 118.90 14.29% YoY % 5.00% 13.85% 24.28% 23.34% 12.36% 8.31% - Horiz. % 223.00% 212.38% 186.55% 150.11% 121.70% 108.31% 100.00%
EPS 24.79 24.39 23.60 17.97 11.51 14.19 12.84 11.58% YoY % 1.64% 3.35% 31.33% 56.13% -18.89% 10.51% - Horiz. % 193.07% 189.95% 183.80% 139.95% 89.64% 110.51% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 11.00 8.00 6.23% YoY % 0.00% 0.00% 0.00% 15.00% -9.09% 37.50% - Horiz. % 143.75% 143.75% 143.75% 143.75% 125.00% 137.50% 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 1.35 1.77 1.35 1.16 1.01 1.48 1.61 -2.89% YoY % -23.73% 31.11% 16.38% 14.85% -31.76% -8.07% - Horiz. % 83.85% 109.94% 83.85% 72.05% 62.73% 91.93% 100.00%
P/EPS 14.48 18.33 12.71 11.52 12.69 13.46 14.93 -0.51% YoY % -21.00% 44.22% 10.33% -9.22% -5.72% -9.85% - Horiz. % 96.99% 122.77% 85.13% 77.16% 85.00% 90.15% 100.00%
EY 6.91 5.46 7.87 8.68 7.88 7.43 6.70 0.52% YoY % 26.56% -30.62% -9.33% 10.15% 6.06% 10.90% - Horiz. % 103.13% 81.49% 117.46% 129.55% 117.61% 110.90% 100.00%
DY 3.20 2.57 3.83 5.56 6.85 5.76 4.17 -4.31% YoY % 24.51% -32.90% -31.12% -18.83% 18.92% 38.13% - Horiz. % 76.74% 61.63% 91.85% 133.33% 164.27% 138.13% 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 1.50 2.12 1.48 1.29 0.93 1.58 1.75 -2.54% YoY % -29.25% 43.24% 14.73% 38.71% -41.14% -9.71% - Horiz. % 85.71% 121.14% 84.57% 73.71% 53.14% 90.29% 100.00%
P/EPS 16.09 21.94 13.94 12.80 11.73 14.31 16.18 -0.09% YoY % -26.66% 57.39% 8.91% 9.12% -18.03% -11.56% - Horiz. % 99.44% 135.60% 86.16% 79.11% 72.50% 88.44% 100.00%
EY 6.21 4.56 7.17 7.81 8.52 6.99 6.18 0.08% YoY % 36.18% -36.40% -8.19% -8.33% 21.89% 13.11% - Horiz. % 100.49% 73.79% 116.02% 126.38% 137.86% 113.11% 100.00%
DY 2.88 2.15 3.50 5.00 7.41 5.42 3.85 -4.72% YoY % 33.95% -38.57% -30.00% -32.52% 36.72% 40.78% - Horiz. % 74.81% 55.84% 90.91% 129.87% 192.47% 140.78% 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 FY19 Q3_Interim Financial Statements 31 March 2019.pdf 
