[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 820.74%
YoY- -73.43%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 10,247,308 5,103,318 18,710,947 14,316,139 9,485,661 6,553,910 30,293,571 -51.48%
PBT 375,421 285,456 386,421 271,030 -17,261 -18,428 1,128,872 -52.03%
Tax -101,892 -94,292 -114,007 -86,259 -8,766 -9,272 -291,237 -50.38%
NP 273,529 191,164 272,414 184,771 -26,027 -27,700 837,635 -52.61%
-
NP to SH 273,254 191,113 275,964 186,750 -25,911 -29,423 829,535 -52.33%
-
Tax Rate 27.14% 33.03% 29.50% 31.83% - - 25.80% -
Total Cost 9,973,779 4,912,154 18,438,533 14,131,368 9,511,688 6,581,610 29,455,936 -51.45%
-
Net Worth 5,613,015 5,672,622 5,642,818 5,662,687 5,503,735 5,553,408 5,980,593 -4.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 238,428 139,083 377,512 208,625 99,345 49,672 844,435 -56.99%
Div Payout % 87.26% 72.78% 136.80% 111.71% 0.00% 0.00% 101.80% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 5,613,015 5,672,622 5,642,818 5,662,687 5,503,735 5,553,408 5,980,593 -4.14%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.67% 3.75% 1.46% 1.29% -0.27% -0.42% 2.77% -
ROE 4.87% 3.37% 4.89% 3.30% -0.47% -0.53% 13.87% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,031.48 513.69 1,883.42 1,441.05 954.82 659.71 3,049.32 -51.48%
EPS 27.50 19.20 27.80 18.80 -2.60 -3.00 83.50 -52.34%
DPS 24.00 14.00 38.00 21.00 10.00 5.00 85.00 -56.99%
NAPS 5.65 5.71 5.68 5.70 5.54 5.59 6.02 -4.14%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,031.48 513.69 1,883.42 1,441.05 954.82 659.71 3,049.32 -51.48%
EPS 27.50 19.20 27.80 18.80 -2.60 -3.00 83.50 -52.34%
DPS 24.00 14.00 38.00 21.00 10.00 5.00 85.00 -56.99%
NAPS 5.65 5.71 5.68 5.70 5.54 5.59 6.02 -4.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 18.60 20.04 21.40 19.74 20.60 21.16 23.10 -
P/RPS 1.80 3.90 1.14 1.37 2.16 3.21 0.76 77.77%
P/EPS 67.62 104.17 77.04 105.01 -789.82 -714.46 27.66 81.57%
EY 1.48 0.96 1.30 0.95 -0.13 -0.14 3.61 -44.84%
DY 1.29 0.70 1.78 1.06 0.49 0.24 3.68 -50.31%
P/NAPS 3.29 3.51 3.77 3.46 3.72 3.79 3.84 -9.80%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 25/05/21 19/02/21 17/11/20 25/08/20 19/05/20 25/02/20 -
Price 18.80 18.82 19.20 19.50 21.22 20.22 21.40 -
P/RPS 1.82 3.66 1.02 1.35 2.22 3.06 0.70 89.19%
P/EPS 68.35 97.83 69.12 103.73 -813.60 -682.72 25.63 92.42%
EY 1.46 1.02 1.45 0.96 -0.12 -0.15 3.90 -48.08%
DY 1.28 0.74 1.98 1.08 0.47 0.25 3.97 -53.01%
P/NAPS 3.33 3.30 3.38 3.42 3.83 3.62 3.55 -4.17%

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