[PETDAG] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.5%
YoY- 11.19%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,087,746 28,674,042 45,239,562 19,863,672 28,862,484 21,089,220 19,647,690 7.03%
PBT 1,200,020 1,147,842 1,744,854 1,115,960 1,012,102 869,294 871,656 4.84%
Tax -325,074 -306,050 -481,788 -302,110 -278,976 -256,768 -256,282 3.58%
NP 874,946 841,792 1,263,066 813,850 733,126 612,526 615,374 5.34%
-
NP to SH 868,448 835,070 1,252,368 809,160 727,712 607,644 611,142 5.34%
-
Tax Rate 27.09% 26.66% 27.61% 27.07% 27.56% 29.54% 29.40% -
Total Cost 30,212,800 27,832,250 43,976,496 19,049,822 28,129,358 20,476,694 19,032,316 7.08%
-
Net Worth 4,848,055 4,957,335 5,009,471 4,324,134 4,036,216 3,643,878 3,224,369 6.22%
Dividend
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 695,417 695,417 894,548 298,216 238,594 238,291 198,422 20.40%
Div Payout % 80.08% 83.28% 71.43% 36.86% 32.79% 39.22% 32.47% -
Equity
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 4,848,055 4,957,335 5,009,471 4,324,134 4,036,216 3,643,878 3,224,369 6.22%
NOSH 993,454 993,454 993,942 994,054 994,142 992,882 992,113 0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.81% 2.94% 2.79% 4.10% 2.54% 2.90% 3.13% -
ROE 17.91% 16.85% 25.00% 18.71% 18.03% 16.68% 18.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3,129.26 2,886.30 4,551.53 1,998.25 2,903.26 2,124.04 1,980.39 7.00%
EPS 87.40 84.00 126.00 81.40 73.20 61.20 61.60 5.31%
DPS 70.00 70.00 90.00 30.00 24.00 24.00 20.00 20.38%
NAPS 4.88 4.99 5.04 4.35 4.06 3.67 3.25 6.20%
Adjusted Per Share Value based on latest NOSH - 991,129
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3,129.26 2,886.30 4,553.77 1,999.46 2,905.27 2,122.82 1,977.72 7.03%
EPS 87.40 84.00 126.06 81.45 73.25 61.16 61.52 5.33%
DPS 70.00 70.00 90.04 30.02 24.02 23.99 19.97 20.40%
NAPS 4.88 4.99 5.0425 4.3526 4.0628 3.6679 3.2456 6.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 25.30 21.10 16.10 8.60 6.55 8.80 4.30 -
P/RPS 0.81 0.73 0.35 0.43 0.23 0.41 0.22 21.28%
P/EPS 28.94 25.10 12.78 10.57 8.95 14.38 6.98 23.44%
EY 3.46 3.98 7.83 9.47 11.18 6.95 14.33 -18.97%
DY 2.77 3.32 5.59 3.49 3.66 2.73 4.65 -7.38%
P/NAPS 5.18 4.23 3.19 1.98 1.61 2.40 1.32 22.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/08/13 16/08/12 10/08/11 23/11/09 25/11/08 29/11/07 30/11/06 -
Price 27.70 22.90 16.54 8.70 7.05 8.70 4.74 -
P/RPS 0.89 0.79 0.36 0.44 0.24 0.41 0.24 21.41%
P/EPS 31.69 27.24 13.13 10.69 9.63 14.22 7.69 23.32%
EY 3.16 3.67 7.62 9.36 10.38 7.03 13.00 -18.89%
DY 2.53 3.06 5.44 3.45 3.40 2.76 4.22 -7.29%
P/NAPS 5.68 4.59 3.28 2.00 1.74 2.37 1.46 22.28%

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