[PETDAG] QoQ Quarter Result on 30-Sep-2016 [#3]

Announcement Date
08-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 15.73%
YoY- 13.65%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 6,505,281 6,776,966 5,937,164 5,480,160 5,331,453 4,910,471 6,047,568 4.98%
PBT 317,229 321,134 331,405 325,592 249,663 295,642 129,145 82.15%
Tax -69,448 -66,531 -70,987 -75,961 -34,220 -74,666 -36,826 52.69%
NP 247,781 254,603 260,418 249,631 215,443 220,976 92,319 93.24%
-
NP to SH 246,043 253,152 261,490 248,763 214,953 219,402 92,113 92.62%
-
Tax Rate 21.89% 20.72% 21.42% 23.33% 13.71% 25.26% 28.52% -
Total Cost 6,257,500 6,522,363 5,676,746 5,230,529 5,116,010 4,689,495 5,955,249 3.35%
-
Net Worth 5,344,782 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 4,947,400 5.29%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 139,083 139,083 298,036 139,083 139,083 119,214 198,690 -21.17%
Div Payout % 56.53% 54.94% 113.98% 55.91% 64.70% 54.34% 215.70% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,344,782 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 4,947,400 5.29%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.81% 3.76% 4.39% 4.56% 4.04% 4.50% 1.53% -
ROE 4.60% 4.82% 4.93% 4.82% 4.25% 4.43% 1.86% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 654.81 682.16 597.63 551.63 536.66 494.28 608.74 4.98%
EPS 24.80 25.50 26.30 25.00 21.60 22.10 9.30 92.41%
DPS 14.00 14.00 30.00 14.00 14.00 12.00 20.00 -21.17%
NAPS 5.38 5.29 5.34 5.20 5.09 4.99 4.98 5.29%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 654.81 682.16 597.63 551.63 536.66 494.28 608.74 4.98%
EPS 24.80 25.50 26.30 25.00 21.60 22.10 9.30 92.41%
DPS 14.00 14.00 30.00 14.00 14.00 12.00 20.00 -21.17%
NAPS 5.38 5.29 5.34 5.20 5.09 4.99 4.98 5.29%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 24.10 24.00 23.80 23.50 23.40 24.10 24.86 -
P/RPS 3.68 3.52 3.98 4.26 4.36 4.88 4.08 -6.65%
P/EPS 97.31 94.18 90.42 93.85 108.15 109.12 268.12 -49.15%
EY 1.03 1.06 1.11 1.07 0.92 0.92 0.37 98.01%
DY 0.58 0.58 1.26 0.60 0.60 0.50 0.80 -19.31%
P/NAPS 4.48 4.54 4.46 4.52 4.60 4.83 4.99 -6.94%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 18/05/17 21/02/17 08/11/16 15/08/16 11/05/16 19/02/16 -
Price 24.00 24.08 24.24 23.36 23.48 22.70 25.40 -
P/RPS 3.67 3.53 4.06 4.23 4.38 4.59 4.17 -8.16%
P/EPS 96.91 94.50 92.09 93.29 108.52 102.79 273.94 -50.01%
EY 1.03 1.06 1.09 1.07 0.92 0.97 0.37 98.01%
DY 0.58 0.58 1.24 0.60 0.60 0.53 0.79 -18.63%
P/NAPS 4.46 4.55 4.54 4.49 4.61 4.55 5.10 -8.55%

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