[PADINI] YoY TTM Result on 30-Jun-2017 [#4]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 1.37%
YoY- 14.56%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,354,679 1,783,022 1,678,789 1,570,902 1,301,193 977,904 866,258 7.72%
PBT 107,318 219,294 239,648 213,213 186,665 111,835 125,719 -2.60%
Tax -32,147 -59,116 -61,392 -53,277 -48,748 -31,433 -34,806 -1.31%
NP 75,171 160,178 178,256 159,936 137,917 80,402 90,913 -3.11%
-
NP to SH 75,171 160,257 178,256 157,388 137,385 80,223 90,913 -3.11%
-
Tax Rate 29.95% 26.96% 25.62% 24.99% 26.12% 28.11% 27.69% -
Total Cost 1,279,508 1,622,844 1,500,533 1,410,966 1,163,276 897,502 775,345 8.69%
-
Net Worth 763,174 743,437 651,330 552,643 466,937 408,346 386,842 11.97%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 32,895 75,659 75,659 75,657 75,646 65,836 75,631 -12.94%
Div Payout % 43.76% 47.21% 42.44% 48.07% 55.06% 82.07% 83.19% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 763,174 743,437 651,330 552,643 466,937 408,346 386,842 11.97%
NOSH 657,909 657,909 657,909 657,909 657,658 657,909 657,909 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.55% 8.98% 10.62% 10.18% 10.60% 8.22% 10.49% -
ROE 9.85% 21.56% 27.37% 28.48% 29.42% 19.65% 23.50% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 205.91 271.01 255.17 238.77 197.85 148.48 131.89 7.69%
EPS 11.43 24.36 27.09 23.92 20.89 12.18 13.84 -3.13%
DPS 5.00 11.50 11.50 11.50 11.50 10.00 11.50 -12.95%
NAPS 1.16 1.13 0.99 0.84 0.71 0.62 0.589 11.94%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 205.91 271.01 255.17 238.77 197.78 148.64 131.67 7.72%
EPS 11.43 24.36 27.09 23.92 20.88 12.19 13.82 -3.11%
DPS 5.00 11.50 11.50 11.50 11.50 10.01 11.50 -12.95%
NAPS 1.16 1.13 0.99 0.84 0.7097 0.6207 0.588 11.97%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.49 3.62 5.97 3.52 2.37 1.33 1.97 -
P/RPS 1.21 1.34 2.34 1.47 1.20 0.90 1.49 -3.40%
P/EPS 21.79 14.86 22.03 14.71 11.35 10.92 14.23 7.35%
EY 4.59 6.73 4.54 6.80 8.81 9.16 7.03 -6.85%
DY 2.01 3.18 1.93 3.27 4.85 7.52 5.84 -16.27%
P/NAPS 2.15 3.20 6.03 4.19 3.34 2.15 3.34 -7.07%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 -
Price 2.15 3.38 6.04 4.23 2.63 1.35 1.89 -
P/RPS 1.04 1.25 2.37 1.77 1.33 0.91 1.43 -5.16%
P/EPS 18.82 13.88 22.29 17.68 12.59 11.08 13.65 5.49%
EY 5.31 7.21 4.49 5.66 7.94 9.02 7.32 -5.20%
DY 2.33 3.40 1.90 2.72 4.37 7.41 6.08 -14.76%
P/NAPS 1.85 2.99 6.10 5.04 3.70 2.18 3.21 -8.76%

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