[PETDAG] QoQ 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- 45.25%
YoY- -43.9%
View:
Show?
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 9,501,101 7,618,323 7,057,356 5,200,662 5,143,990 5,103,318 4,394,808 67.43%
PBT 315,494 178,714 199,807 165,540 89,965 285,456 115,391 95.89%
Tax -76,080 -58,364 -61,722 -45,922 -7,600 -94,292 -27,748 96.25%
NP 239,414 120,350 138,085 119,618 82,365 191,164 87,643 95.77%
-
NP to SH 237,679 118,494 137,191 119,310 82,141 191,113 89,214 92.52%
-
Tax Rate 24.11% 32.66% 30.89% 27.74% 8.45% 33.03% 24.05% -
Total Cost 9,261,687 7,497,973 6,919,271 5,081,044 5,061,625 4,912,154 4,307,165 66.83%
-
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 109,279 49,672 258,298 198,690 99,345 139,083 168,887 -25.24%
Div Payout % 45.98% 41.92% 188.28% 166.53% 120.94% 72.78% 189.31% -
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 2.52% 1.58% 1.96% 2.30% 1.60% 3.75% 1.99% -
ROE 4.22% 2.18% 2.46% 2.12% 1.46% 3.37% 1.58% -
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 956.37 766.85 710.39 523.49 517.79 513.69 442.38 67.43%
EPS 23.90 11.90 13.80 12.00 8.30 19.20 9.00 92.10%
DPS 11.00 5.00 26.00 20.00 10.00 14.00 17.00 -25.24%
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 956.37 766.85 710.39 523.49 517.79 513.69 442.38 67.43%
EPS 23.90 11.90 13.80 12.00 8.30 19.20 9.00 92.10%
DPS 11.00 5.00 26.00 20.00 10.00 14.00 17.00 -25.24%
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 2.21 2.66 2.90 3.65 3.59 3.90 4.84 -40.78%
P/EPS 88.28 171.20 149.17 159.21 224.96 104.17 238.30 -48.51%
EY 1.13 0.58 0.67 0.63 0.44 0.96 0.42 93.79%
DY 0.52 0.24 1.26 1.05 0.54 0.70 0.79 -24.38%
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 2.29 2.75 2.81 3.80 3.63 3.66 4.34 -34.77%
P/EPS 91.71 177.07 144.68 165.70 227.38 97.83 213.80 -43.21%
EY 1.09 0.56 0.69 0.60 0.44 1.02 0.47 75.47%
DY 0.50 0.24 1.30 1.01 0.53 0.74 0.89 -31.98%
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