[PETDAG] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
07-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.86%
YoY- -21.53%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 26,383,088 20,483,850 25,071,608 33,323,064 31,087,746 28,674,042 45,239,562 -8.58%
PBT 1,307,642 1,091,642 1,317,628 947,848 1,200,020 1,147,842 1,744,854 -4.68%
Tax -302,874 -218,806 -353,652 -256,614 -325,074 -306,050 -481,788 -7.43%
NP 1,004,768 872,836 963,976 691,234 874,946 841,792 1,263,066 -3.73%
-
NP to SH 998,390 868,708 957,956 681,456 868,448 835,070 1,252,368 -3.70%
-
Tax Rate 23.16% 20.04% 26.84% 27.07% 27.09% 26.66% 27.61% -
Total Cost 25,378,320 19,611,014 24,107,632 32,631,830 30,212,800 27,832,250 43,976,496 -8.74%
-
Net Worth 5,344,782 5,056,681 4,897,728 4,828,186 4,848,055 4,957,335 5,009,471 1.08%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 556,334 516,596 516,596 516,596 695,417 695,417 894,548 -7.60%
Div Payout % 55.72% 59.47% 53.93% 75.81% 80.08% 83.28% 71.43% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,344,782 5,056,681 4,897,728 4,828,186 4,848,055 4,957,335 5,009,471 1.08%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,942 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.81% 4.26% 3.84% 2.07% 2.81% 2.94% 2.79% -
ROE 18.68% 17.18% 19.56% 14.11% 17.91% 16.85% 25.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2,655.69 2,061.88 2,523.68 3,354.26 3,129.26 2,886.30 4,551.53 -8.58%
EPS 100.40 87.40 96.40 68.60 87.40 84.00 126.00 -3.71%
DPS 56.00 52.00 52.00 52.00 70.00 70.00 90.00 -7.59%
NAPS 5.38 5.09 4.93 4.86 4.88 4.99 5.04 1.09%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2,655.69 2,061.88 2,523.68 3,354.26 3,129.26 2,886.30 4,553.77 -8.58%
EPS 100.40 87.40 96.40 68.60 87.40 84.00 126.06 -3.71%
DPS 56.00 52.00 52.00 52.00 70.00 70.00 90.04 -7.60%
NAPS 5.38 5.09 4.93 4.86 4.88 4.99 5.0425 1.08%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 24.10 23.40 20.58 24.04 25.30 21.10 16.10 -
P/RPS 0.91 1.13 0.82 0.72 0.81 0.73 0.35 17.24%
P/EPS 23.98 26.76 21.34 35.05 28.94 25.10 12.78 11.04%
EY 4.17 3.74 4.69 2.85 3.46 3.98 7.83 -9.95%
DY 2.32 2.22 2.53 2.16 2.77 3.32 5.59 -13.62%
P/NAPS 4.48 4.60 4.17 4.95 5.18 4.23 3.19 5.81%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 15/08/16 06/08/15 07/08/14 21/08/13 16/08/12 10/08/11 -
Price 24.00 23.48 21.44 20.00 27.70 22.90 16.54 -
P/RPS 0.90 1.14 0.85 0.60 0.89 0.79 0.36 16.48%
P/EPS 23.88 26.85 22.23 29.16 31.69 27.24 13.13 10.47%
EY 4.19 3.72 4.50 3.43 3.16 3.67 7.62 -9.47%
DY 2.33 2.21 2.43 2.60 2.53 3.06 5.44 -13.16%
P/NAPS 4.46 4.61 4.35 4.12 5.68 4.59 3.28 5.25%

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