[PADINI] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 388,196 379,090 81,384 310,720 338,040 329,787 315,175 3.53% YoY % 2.40% 365.80% -73.81% -8.08% 2.50% 4.64% - Horiz. % 123.17% 120.28% 25.82% 98.59% 107.25% 104.64% 100.00%
PBT 34,931 64,145 -20,817 28,193 26,875 26,624 41,909 -2.99% YoY % -45.54% 408.14% -173.84% 4.90% 0.94% -36.47% - Horiz. % 83.35% 153.06% -49.67% 67.27% 64.13% 63.53% 100.00%
Tax -8,266 -15,283 3,953 -7,474 -7,267 -8,662 -10,689 -4.19% YoY % 45.91% -486.62% 152.89% -2.85% 16.10% 18.96% - Horiz. % 77.33% 142.98% -36.98% 69.92% 67.99% 81.04% 100.00%
NP 26,665 48,862 -16,864 20,719 19,608 17,962 31,220 -2.59% YoY % -45.43% 389.74% -181.39% 5.67% 9.16% -42.47% - Horiz. % 85.41% 156.51% -54.02% 66.36% 62.81% 57.53% 100.00%
NP to SH 26,665 48,862 -16,864 20,719 19,608 17,964 31,220 -2.59% YoY % -45.43% 389.74% -181.39% 5.67% 9.15% -42.46% - Horiz. % 85.41% 156.51% -54.02% 66.36% 62.81% 57.54% 100.00%
Tax Rate 23.66 % 23.83 % - % 26.51 % 27.04 % 32.53 % 25.51 % -1.25% YoY % -0.71% 0.00% 0.00% -1.96% -16.88% 27.52% - Horiz. % 92.75% 93.41% 0.00% 103.92% 106.00% 127.52% 100.00%
Total Cost 361,531 330,228 98,248 290,001 318,432 311,825 283,955 4.11% YoY % 9.48% 236.12% -66.12% -8.93% 2.12% 9.81% - Horiz. % 127.32% 116.30% 34.60% 102.13% 112.14% 109.81% 100.00%
Net Worth 1,052,655 927,652 782,912 782,912 743,437 657,909 565,802 10.90% YoY % 13.48% 18.49% 0.00% 5.31% 13.00% 16.28% - Horiz. % 186.05% 163.95% 138.37% 138.37% 131.40% 116.28% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 16,447 16,447 - - 16,447 16,447 16,447 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 61.68 % 33.66 % - % - % 83.88 % 91.56 % 52.68 % 2.66% YoY % 83.24% 0.00% 0.00% 0.00% -8.39% 73.80% - Horiz. % 117.08% 63.90% 0.00% 0.00% 159.23% 173.80% 100.00%
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,052,655 927,652 782,912 782,912 743,437 657,909 565,802 10.90% YoY % 13.48% 18.49% 0.00% 5.31% 13.00% 16.28% - Horiz. % 186.05% 163.95% 138.37% 138.37% 131.40% 116.28% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 - 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.87 % 12.89 % -20.72 % 6.67 % 5.80 % 5.45 % 9.91 % -5.92% YoY % -46.70% 162.21% -410.64% 15.00% 6.42% -45.01% - Horiz. % 69.32% 130.07% -209.08% 67.31% 58.53% 54.99% 100.00%
ROE 2.53 % 5.27 % -2.15 % 2.65 % 2.64 % 2.73 % 5.52 % -12.19% YoY % -51.99% 345.12% -181.13% 0.38% -3.30% -50.54% - Horiz. % 45.83% 95.47% -38.95% 48.01% 47.83% 49.46% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.00 57.62 12.37 47.23 51.38 50.13 47.91 3.53% YoY % 2.40% 365.80% -73.81% -8.08% 2.49% 4.63% - Horiz. % 123.15% 120.27% 25.82% 98.58% 107.24% 104.63% 100.00%
EPS 4.05 7.43 -2.56 3.15 2.98 2.73 4.75 -2.62% YoY % -45.49% 390.23% -181.27% 5.70% 9.16% -42.53% - Horiz. % 85.26% 156.42% -53.89% 66.32% 62.74% 57.47% 100.00%
DPS 2.50 2.50 0.00 0.00 2.50 2.50 2.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6000 1.4100 1.1900 1.1900 1.1300 1.0000 0.8600 10.90% YoY % 13.48% 18.49% 0.00% 5.31% 13.00% 16.28% - Horiz. % 186.05% 163.95% 138.37% 138.37% 131.40% 116.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.00 57.62 12.37 47.23 51.38 50.13 47.91 3.53% YoY % 2.40% 365.80% -73.81% -8.08% 2.49% 4.63% - Horiz. % 123.15% 120.27% 25.82% 98.58% 107.24% 104.63% 100.00%
EPS 4.05 7.43 -2.56 3.15 2.98 2.73 4.75 -2.62% YoY % -45.49% 390.23% -181.27% 5.70% 9.16% -42.53% - Horiz. % 85.26% 156.42% -53.89% 66.32% 62.74% 57.47% 100.00%
DPS 2.50 2.50 0.00 0.00 2.50 2.50 2.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.6000 1.4100 1.1900 1.1900 1.1300 1.0000 0.8600 10.90% YoY % 13.48% 18.49% 0.00% 5.31% 13.00% 16.28% - Horiz. % 186.05% 163.95% 138.37% 138.37% 131.40% 116.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.9500 3.1500 3.1200 2.3300 3.8200 5.8800 4.5500 -
P/RPS 6.69 5.47 25.22 4.93 7.43 11.73 9.50 -5.67% YoY % 22.30% -78.31% 411.56% -33.65% -36.66% 23.47% - Horiz. % 70.42% 57.58% 265.47% 51.89% 78.21% 123.47% 100.00%
P/EPS 97.46 42.41 -121.72 73.99 128.17 215.35 95.88 0.27% YoY % 129.80% 134.84% -264.51% -42.27% -40.48% 124.60% - Horiz. % 101.65% 44.23% -126.95% 77.17% 133.68% 224.60% 100.00%
EY 1.03 2.36 -0.82 1.35 0.78 0.46 1.04 -0.16% YoY % -56.36% 387.80% -160.74% 73.08% 69.57% -55.77% - Horiz. % 99.04% 226.92% -78.85% 129.81% 75.00% 44.23% 100.00%
DY 0.63 0.79 0.00 0.00 0.65 0.43 0.55 2.29% YoY % -20.25% 0.00% 0.00% 0.00% 51.16% -21.82% - Horiz. % 114.55% 143.64% 0.00% 0.00% 118.18% 78.18% 100.00%
P/NAPS 2.47 2.23 2.62 1.96 3.38 5.88 5.29 -11.92% YoY % 10.76% -14.89% 33.67% -42.01% -42.52% 11.15% - Horiz. % 46.69% 42.16% 49.53% 37.05% 63.89% 111.15% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 26/11/21 27/11/20 27/11/19 29/11/18 29/11/17 -
Price 3.7500 3.3400 2.8000 2.6800 3.4800 5.5200 5.0900 -
P/RPS 6.36 5.80 22.64 5.67 6.77 11.01 10.63 -8.20% YoY % 9.66% -74.38% 299.29% -16.25% -38.51% 3.57% - Horiz. % 59.83% 54.56% 212.98% 53.34% 63.69% 103.57% 100.00%
P/EPS 92.52 44.97 -109.24 85.10 116.76 202.16 107.26 -2.43% YoY % 105.74% 141.17% -228.37% -27.12% -42.24% 88.48% - Horiz. % 86.26% 41.93% -101.85% 79.34% 108.86% 188.48% 100.00%
EY 1.08 2.22 -0.92 1.18 0.86 0.49 0.93 2.52% YoY % -51.35% 341.30% -177.97% 37.21% 75.51% -47.31% - Horiz. % 116.13% 238.71% -98.92% 126.88% 92.47% 52.69% 100.00%
DY 0.67 0.75 0.00 0.00 0.72 0.45 0.49 5.35% YoY % -10.67% 0.00% 0.00% 0.00% 60.00% -8.16% - Horiz. % 136.73% 153.06% 0.00% 0.00% 146.94% 91.84% 100.00%
P/NAPS 2.34 2.37 2.35 2.25 3.08 5.52 5.92 -14.33% YoY % -1.27% 0.85% 4.44% -26.95% -44.20% -6.76% - Horiz. % 39.53% 40.03% 39.70% 38.01% 52.03% 93.24% 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 FY23 Q1_Interim Financial Statements 30 September 2022.pdf 
