[PETDAG] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.23%
YoY- 110.21%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 34,238,848 30,473,292 22,505,326 20,597,293 20,494,616 20,413,272 18,710,947 49.77%
PBT 988,416 714,856 740,768 721,281 750,842 1,141,824 386,421 87.35%
Tax -268,888 -233,456 -209,537 -197,086 -203,784 -377,168 -114,007 77.46%
NP 719,528 481,400 531,231 524,194 547,058 764,656 272,414 91.41%
-
NP to SH 712,346 473,976 529,754 523,417 546,508 764,452 275,964 88.50%
-
Tax Rate 27.20% 32.66% 28.29% 27.32% 27.14% 33.03% 29.50% -
Total Cost 33,519,320 29,991,892 21,974,095 20,073,098 19,947,558 19,648,616 18,438,533 49.11%
-
Net Worth 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 -0.11%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 317,905 198,690 695,417 582,826 476,857 556,334 377,512 -10.85%
Div Payout % 44.63% 41.92% 131.27% 111.35% 87.26% 72.78% 136.80% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 5,642,818 -0.11%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.10% 1.58% 2.36% 2.54% 2.67% 3.75% 1.46% -
ROE 12.65% 8.71% 9.49% 9.29% 9.74% 13.48% 4.89% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3,446.45 3,067.41 2,265.36 2,073.30 2,062.97 2,054.78 1,883.42 49.77%
EPS 71.80 47.60 53.30 52.67 55.00 76.80 27.80 88.57%
DPS 32.00 20.00 70.00 58.67 48.00 56.00 38.00 -10.85%
NAPS 5.67 5.48 5.62 5.67 5.65 5.71 5.68 -0.11%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3,446.45 3,067.41 2,265.36 2,073.30 2,062.97 2,054.78 1,883.42 49.77%
EPS 71.80 47.60 53.30 52.67 55.00 76.80 27.80 88.57%
DPS 32.00 20.00 70.00 58.67 48.00 56.00 38.00 -10.85%
NAPS 5.67 5.48 5.62 5.67 5.65 5.71 5.68 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 21.12 20.42 20.60 19.12 18.60 20.04 21.40 -
P/RPS 0.61 0.67 0.91 0.92 0.90 0.98 1.14 -34.16%
P/EPS 29.45 42.80 38.63 36.29 33.81 26.04 77.04 -47.42%
EY 3.40 2.34 2.59 2.76 2.96 3.84 1.30 90.16%
DY 1.52 0.98 3.40 3.07 2.58 2.79 1.78 -10.01%
P/NAPS 3.72 3.73 3.67 3.37 3.29 3.51 3.77 -0.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 22/02/22 26/11/21 23/08/21 25/05/21 19/02/21 -
Price 21.94 21.12 19.98 19.90 18.80 18.82 19.20 -
P/RPS 0.64 0.69 0.88 0.96 0.91 0.92 1.02 -26.77%
P/EPS 30.60 44.27 37.47 37.77 34.18 24.46 69.12 -41.99%
EY 3.27 2.26 2.67 2.65 2.93 4.09 1.45 72.22%
DY 1.46 0.95 3.50 2.95 2.55 2.98 1.98 -18.42%
P/NAPS 3.87 3.85 3.56 3.51 3.33 3.30 3.38 9.47%

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