[PADINI] YoY TTM Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,696,949 1,744,463 1,661,363 1,459,292 1,174,262 951,969 847,286 12.26% YoY % -2.72% 5.00% 13.85% 24.27% 23.35% 12.36% - Horiz. % 200.28% 205.89% 196.08% 172.23% 138.59% 112.36% 100.00%
PBT 199,546 226,636 213,357 210,332 157,124 109,284 128,719 7.57% YoY % -11.95% 6.22% 1.44% 33.86% 43.78% -15.10% - Horiz. % 155.02% 176.07% 165.75% 163.40% 122.07% 84.90% 100.00%
Tax -53,099 -63,606 -52,908 -51,990 -38,916 -33,576 -35,382 6.99% YoY % 16.52% -20.22% -1.77% -33.60% -15.90% 5.10% - Horiz. % 150.07% 179.77% 149.53% 146.94% 109.99% 94.90% 100.00%
NP 146,447 163,030 160,449 158,342 118,208 75,708 93,337 7.79% YoY % -10.17% 1.61% 1.33% 33.95% 56.14% -18.89% - Horiz. % 156.90% 174.67% 171.90% 169.65% 126.65% 81.11% 100.00%
NP to SH 146,447 163,109 160,449 155,262 118,208 75,708 93,337 7.79% YoY % -10.22% 1.66% 3.34% 31.35% 56.14% -18.89% - Horiz. % 156.90% 174.75% 171.90% 166.35% 126.65% 81.11% 100.00%
Tax Rate 26.61 % 28.07 % 24.80 % 24.72 % 24.77 % 30.72 % 27.49 % -0.54% YoY % -5.20% 13.19% 0.32% -0.20% -19.37% 11.75% - Horiz. % 96.80% 102.11% 90.21% 89.92% 90.11% 111.75% 100.00%
Total Cost 1,550,502 1,581,433 1,500,914 1,300,950 1,056,054 876,261 753,949 12.76% YoY % -1.96% 5.36% 15.37% 23.19% 20.52% 16.22% - Horiz. % 205.65% 209.75% 199.07% 172.55% 140.07% 116.22% 100.00%
Net Worth 782,912 710,542 618,434 539,485 460,536 403,298 388,166 12.39% YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% - Horiz. % 201.70% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 49,343 75,659 75,659 75,651 75,670 65,790 72,376 -6.18% YoY % -34.78% 0.00% 0.01% -0.03% 15.02% -9.10% - Horiz. % 68.18% 104.54% 104.54% 104.53% 104.55% 90.90% 100.00%
Div Payout % 33.69 % 46.39 % 47.15 % 48.73 % 64.01 % 86.90 % 77.54 % -12.96% YoY % -27.38% -1.61% -3.24% -23.87% -26.34% 12.07% - Horiz. % 43.45% 59.83% 60.81% 62.84% 82.55% 112.07% 100.00%
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 782,912 710,542 618,434 539,485 460,536 403,298 388,166 12.39% YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% - Horiz. % 201.70% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00% 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%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.63 % 9.35 % 9.66 % 10.85 % 10.07 % 7.95 % 11.02 % -3.99% YoY % -7.70% -3.21% -10.97% 7.75% 26.67% -27.86% - Horiz. % 78.31% 84.85% 87.66% 98.46% 91.38% 72.14% 100.00%
ROE 18.71 % 22.96 % 25.94 % 28.78 % 25.67 % 18.77 % 24.05 % -4.09% YoY % -18.51% -11.49% -9.87% 12.12% 36.76% -21.95% - Horiz. % 77.80% 95.47% 107.86% 119.67% 106.74% 78.05% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 257.93 265.15 252.52 221.81 178.48 144.70 128.78 12.26% YoY % -2.72% 5.00% 13.85% 24.28% 23.34% 12.36% - Horiz. % 200.29% 205.89% 196.09% 172.24% 138.59% 112.36% 100.00%
EPS 22.26 24.79 24.39 23.60 17.97 11.51 14.19 7.79% YoY % -10.21% 1.64% 3.35% 31.33% 56.13% -18.89% - Horiz. % 156.87% 174.70% 171.88% 166.31% 126.64% 81.11% 100.00%
DPS 7.50 11.50 11.50 11.50 11.50 10.00 11.00 -6.18% YoY % -34.78% 0.00% 0.00% 0.00% 15.00% -9.09% - Horiz. % 68.18% 104.55% 104.55% 104.55% 104.55% 90.91% 100.00%
NAPS 1.1900 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 12.39% YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% - Horiz. % 201.69% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 257.93 265.15 252.52 221.81 178.48 144.70 128.78 12.26% YoY % -2.72% 5.00% 13.85% 24.28% 23.34% 12.36% - Horiz. % 200.29% 205.89% 196.09% 172.24% 138.59% 112.36% 100.00%
EPS 22.26 24.79 24.39 23.60 17.97 11.51 14.19 7.79% YoY % -10.21% 1.64% 3.35% 31.33% 56.13% -18.89% - Horiz. % 156.87% 174.70% 171.88% 166.31% 126.64% 81.11% 100.00%
DPS 7.50 11.50 11.50 11.50 11.50 10.00 11.00 -6.18% YoY % -34.78% 0.00% 0.00% 0.00% 15.00% -9.09% - Horiz. % 68.18% 104.55% 104.55% 104.55% 104.55% 90.91% 100.00%
NAPS 1.1900 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 12.39% YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% - Horiz. % 201.69% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.0200 3.5900 4.4700 3.0000 2.0700 1.4600 1.9100 -
P/RPS 0.78 1.35 1.77 1.35 1.16 1.01 1.48 -10.12% YoY % -42.22% -23.73% 31.11% 16.38% 14.85% -31.76% - Horiz. % 52.70% 91.22% 119.59% 91.22% 78.38% 68.24% 100.00%
P/EPS 9.07 14.48 18.33 12.71 11.52 12.69 13.46 -6.36% YoY % -37.36% -21.00% 44.22% 10.33% -9.22% -5.72% - Horiz. % 67.38% 107.58% 136.18% 94.43% 85.59% 94.28% 100.00%
EY 11.02 6.91 5.46 7.87 8.68 7.88 7.43 6.78% YoY % 59.48% 26.56% -30.62% -9.33% 10.15% 6.06% - Horiz. % 148.32% 93.00% 73.49% 105.92% 116.82% 106.06% 100.00%
DY 3.71 3.20 2.57 3.83 5.56 6.85 5.76 -7.06% YoY % 15.94% 24.51% -32.90% -31.12% -18.83% 18.92% - Horiz. % 64.41% 55.56% 44.62% 66.49% 96.53% 118.92% 100.00%
P/NAPS 1.70 3.32 4.76 3.66 2.96 2.38 3.24 -10.18% YoY % -48.80% -30.25% 30.05% 23.65% 24.37% -26.54% - Horiz. % 52.47% 102.47% 146.91% 112.96% 91.36% 73.46% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 -
Price 2.7400 3.9900 5.3500 3.2900 2.3000 1.3500 2.0300 -
P/RPS 1.06 1.50 2.12 1.48 1.29 0.93 1.58 -6.43% YoY % -29.33% -29.25% 43.24% 14.73% 38.71% -41.14% - Horiz. % 67.09% 94.94% 134.18% 93.67% 81.65% 58.86% 100.00%
P/EPS 12.31 16.09 21.94 13.94 12.80 11.73 14.31 -2.48% YoY % -23.49% -26.66% 57.39% 8.91% 9.12% -18.03% - Horiz. % 86.02% 112.44% 153.32% 97.41% 89.45% 81.97% 100.00%
EY 8.12 6.21 4.56 7.17 7.81 8.52 6.99 2.53% YoY % 30.76% 36.18% -36.40% -8.19% -8.33% 21.89% - Horiz. % 116.17% 88.84% 65.24% 102.58% 111.73% 121.89% 100.00%
DY 2.74 2.88 2.15 3.50 5.00 7.41 5.42 -10.74% YoY % -4.86% 33.95% -38.57% -30.00% -32.52% 36.72% - Horiz. % 50.55% 53.14% 39.67% 64.58% 92.25% 136.72% 100.00%
P/NAPS 2.30 3.69 5.69 4.01 3.29 2.20 3.44 -6.48% YoY % -37.67% -35.15% 41.90% 21.88% 49.55% -36.05% - Horiz. % 66.86% 107.27% 165.41% 116.57% 95.64% 63.95% 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_Explanatory_Notes_to_Accounts.pdf 
