[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.22%
YoY- 68.69%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,556,565 28,696,256 28,280,464 26,737,860 26,324,013 26,383,088 27,107,864 5.92%
PBT 1,475,866 1,430,828 1,164,628 1,437,857 1,422,596 1,307,642 1,284,536 9.68%
Tax -390,561 -345,102 -283,304 107,112 263,988 -302,874 -266,124 29.11%
NP 1,085,305 1,085,726 881,324 1,544,969 1,686,584 1,004,768 1,018,412 4.32%
-
NP to SH 1,070,889 1,065,794 873,912 1,593,496 1,681,228 998,390 1,012,608 3.79%
-
Tax Rate 26.46% 24.12% 24.33% -7.45% -18.56% 23.16% 20.72% -
Total Cost 28,471,260 27,610,530 27,399,140 25,192,891 24,637,429 25,378,320 26,089,452 5.99%
-
Net Worth 6,010,396 5,891,182 5,722,295 6,009,282 5,920,985 5,344,782 5,255,371 9.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 596,072 576,203 516,596 965,066 635,810 556,334 556,334 4.70%
Div Payout % 55.66% 54.06% 59.11% 60.56% 37.82% 55.72% 54.94% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,010,396 5,891,182 5,722,295 6,009,282 5,920,985 5,344,782 5,255,371 9.35%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.67% 3.78% 3.12% 5.78% 6.41% 3.81% 3.76% -
ROE 17.82% 18.09% 15.27% 26.52% 28.39% 18.68% 19.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,975.13 2,888.53 2,846.68 2,687.45 2,649.75 2,655.69 2,728.65 5.92%
EPS 107.73 107.20 88.00 155.00 169.20 100.40 102.00 3.70%
DPS 60.00 58.00 52.00 97.00 64.00 56.00 56.00 4.70%
NAPS 6.05 5.93 5.76 6.04 5.96 5.38 5.29 9.35%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,975.13 2,888.53 2,846.68 2,691.40 2,649.75 2,655.69 2,728.65 5.92%
EPS 107.73 107.20 88.00 160.40 169.20 100.40 102.00 3.70%
DPS 60.00 58.00 52.00 97.14 64.00 56.00 56.00 4.70%
NAPS 6.05 5.93 5.76 6.0489 5.96 5.38 5.29 9.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 26.26 24.80 24.88 24.26 24.32 24.10 24.00 -
P/RPS 0.88 0.86 0.87 0.90 0.92 0.91 0.88 0.00%
P/EPS 24.36 23.12 28.28 15.15 14.37 23.98 23.55 2.27%
EY 4.10 4.33 3.54 6.60 6.96 4.17 4.25 -2.36%
DY 2.28 2.34 2.09 4.00 2.63 2.32 2.33 -1.43%
P/NAPS 4.34 4.18 4.32 4.02 4.08 4.48 4.54 -2.95%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 20/08/18 18/05/18 26/02/18 10/11/17 21/08/17 18/05/17 -
Price 27.10 26.90 26.28 25.70 21.60 24.00 24.08 -
P/RPS 0.91 0.93 0.92 0.96 0.82 0.90 0.88 2.25%
P/EPS 25.14 25.07 29.87 16.05 12.76 23.88 23.62 4.24%
EY 3.98 3.99 3.35 6.23 7.83 4.19 4.23 -3.97%
DY 2.21 2.16 1.98 3.77 2.96 2.33 2.33 -3.46%
P/NAPS 4.48 4.54 4.56 4.25 3.62 4.46 4.55 -1.02%

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