[PETDAG] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 37.06%
YoY- 33.28%
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 30,473,292 20,413,272 26,215,640 28,343,620 28,280,464 27,107,864 19,641,884 7.59%
PBT 714,856 1,141,824 -73,712 1,531,944 1,164,628 1,284,536 1,182,568 -8.04%
Tax -233,456 -377,168 -37,088 -357,608 -283,304 -266,124 -298,664 -4.02%
NP 481,400 764,656 -110,800 1,174,336 881,324 1,018,412 883,904 -9.62%
-
NP to SH 473,976 764,452 -117,692 1,164,784 873,912 1,012,608 877,608 -9.75%
-
Tax Rate 32.66% 33.03% - 23.34% 24.33% 20.72% 25.26% -
Total Cost 29,991,892 19,648,616 26,326,440 27,169,284 27,399,140 26,089,452 18,757,980 8.13%
-
Net Worth 5,444,127 5,672,622 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 1.57%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 198,690 556,334 198,690 596,072 516,596 556,334 476,857 -13.57%
Div Payout % 41.92% 72.78% 0.00% 51.17% 59.11% 54.94% 54.34% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,444,127 5,672,622 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 1.57%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 1.58% 3.75% -0.42% 4.14% 3.12% 3.76% 4.50% -
ROE 8.71% 13.48% -2.12% 19.84% 15.27% 19.27% 17.70% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 3,067.41 2,054.78 2,638.84 2,853.04 2,846.68 2,728.65 1,977.13 7.59%
EPS 47.60 76.80 -12.00 117.20 88.00 102.00 88.40 -9.79%
DPS 20.00 56.00 20.00 60.00 52.00 56.00 48.00 -13.57%
NAPS 5.48 5.71 5.59 5.91 5.76 5.29 4.99 1.57%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 3,067.41 2,054.78 2,638.84 2,853.04 2,846.68 2,728.65 1,977.13 7.59%
EPS 47.60 76.80 -12.00 117.20 88.00 102.00 88.40 -9.79%
DPS 20.00 56.00 20.00 60.00 52.00 56.00 48.00 -13.57%
NAPS 5.48 5.71 5.59 5.91 5.76 5.29 4.99 1.57%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 20.42 20.04 21.16 25.00 24.88 24.00 24.10 -
P/RPS 0.67 0.98 0.80 0.88 0.87 0.88 1.22 -9.50%
P/EPS 42.80 26.04 -178.61 21.32 28.28 23.55 27.28 7.79%
EY 2.34 3.84 -0.56 4.69 3.54 4.25 3.67 -7.22%
DY 0.98 2.79 0.95 2.40 2.09 2.33 1.99 -11.13%
P/NAPS 3.73 3.51 3.79 4.23 4.32 4.54 4.83 -4.21%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 25/05/21 19/05/20 28/05/19 18/05/18 18/05/17 11/05/16 -
Price 21.12 18.82 20.22 24.72 26.28 24.08 22.70 -
P/RPS 0.69 0.92 0.77 0.87 0.92 0.88 1.15 -8.15%
P/EPS 44.27 24.46 -170.68 21.08 29.87 23.62 25.70 9.48%
EY 2.26 4.09 -0.59 4.74 3.35 4.23 3.89 -8.64%
DY 0.95 2.98 0.99 2.43 1.98 2.33 2.11 -12.44%
P/NAPS 3.85 3.30 3.62 4.18 4.56 4.55 4.55 -2.74%

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