[PADINI] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 45.18%
YoY- 28.03%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,260,700 1,570,902 1,480,556 1,473,360 1,240,132 1,301,193 1,269,757 -0.47%
PBT 167,636 213,213 211,706 224,758 158,556 186,665 180,150 -4.68%
Tax -42,756 -55,825 -54,497 -53,482 -41,220 -47,683 -46,777 -5.81%
NP 124,880 157,388 157,209 171,276 117,336 138,982 133,373 -4.28%
-
NP to SH 124,880 157,388 157,209 166,180 114,464 137,385 133,373 -4.28%
-
Tax Rate 25.51% 26.18% 25.74% 23.80% 26.00% 25.54% 25.97% -
Total Cost 1,135,820 1,413,514 1,323,346 1,302,084 1,122,796 1,162,211 1,136,384 -0.03%
-
Net Worth 565,801 552,643 539,485 521,722 481,801 467,161 460,536 14.69%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 65,790 75,659 78,949 65,790 65,783 75,667 78,949 -11.43%
Div Payout % 52.68% 48.07% 50.22% 39.59% 57.47% 55.08% 59.19% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 565,801 552,643 539,485 521,722 481,801 467,161 460,536 14.69%
NOSH 657,909 657,909 657,909 657,909 657,839 657,974 657,909 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.91% 10.02% 10.62% 11.62% 9.46% 10.68% 10.50% -
ROE 22.07% 28.48% 29.14% 31.85% 23.76% 29.41% 28.96% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 191.62 238.77 225.04 223.95 188.52 197.76 193.00 -0.47%
EPS 19.00 23.92 23.89 25.26 17.40 20.88 20.27 -4.21%
DPS 10.00 11.50 12.00 10.00 10.00 11.50 12.00 -11.43%
NAPS 0.86 0.84 0.82 0.793 0.7324 0.71 0.70 14.69%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 191.62 238.77 225.04 223.95 188.50 197.78 193.00 -0.47%
EPS 18.98 23.92 23.90 25.26 17.40 20.88 20.27 -4.28%
DPS 10.00 11.50 12.00 10.00 10.00 11.50 12.00 -11.43%
NAPS 0.86 0.84 0.82 0.793 0.7323 0.7101 0.70 14.69%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.55 3.52 3.00 2.55 2.85 2.37 2.07 -
P/RPS 2.37 1.47 1.33 1.14 1.51 1.20 1.07 69.83%
P/EPS 23.97 14.71 12.55 10.10 16.38 11.35 10.21 76.55%
EY 4.17 6.80 7.97 9.91 6.11 8.81 9.79 -43.35%
DY 2.20 3.27 4.00 3.92 3.51 4.85 5.80 -47.56%
P/NAPS 5.29 4.19 3.66 3.22 3.89 3.34 2.96 47.21%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 -
Price 5.09 4.23 3.29 2.58 2.82 2.63 2.30 -
P/RPS 2.66 1.77 1.46 1.15 1.50 1.33 1.19 70.87%
P/EPS 26.82 17.68 13.77 10.21 16.21 12.60 11.35 77.31%
EY 3.73 5.66 7.26 9.79 6.17 7.94 8.81 -43.58%
DY 1.96 2.72 3.65 3.88 3.55 4.37 5.22 -47.92%
P/NAPS 5.92 5.04 4.01 3.25 3.85 3.70 3.29 47.88%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment