[PETGAS] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.09%
YoY- 4.42%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 5,591,908 5,495,620 5,418,052 4,685,320 4,499,076 4,369,920 4,313,238 4.41%
PBT 2,321,762 2,642,640 2,539,646 2,228,356 2,152,964 2,196,782 2,244,252 0.56%
Tax -478,294 -551,426 -454,790 -450,174 -451,538 338,694 -537,718 -1.93%
NP 1,843,468 2,091,214 2,084,856 1,778,182 1,701,426 2,535,476 1,706,534 1.29%
-
NP to SH 1,830,440 2,036,716 1,985,100 1,777,120 1,701,846 2,535,966 1,706,534 1.17%
-
Tax Rate 20.60% 20.87% 17.91% 20.20% 20.97% -15.42% 23.96% -
Total Cost 3,748,440 3,404,406 3,333,196 2,907,138 2,797,650 1,834,444 2,606,704 6.23%
-
Net Worth 13,209,618 13,166,680 12,839,398 12,205,610 11,715,280 11,256,808 10,324,825 4.18%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,245,120 1,266,388 1,266,388 1,226,813 1,108,089 1,108,089 791,492 26.48%
Div Payout % 177.29% 62.18% 63.79% 69.03% 65.11% 43.69% 46.38% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 13,209,618 13,166,680 12,839,398 12,205,610 11,715,280 11,256,808 10,324,825 4.18%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 32.97% 38.05% 38.48% 37.95% 37.82% 58.02% 39.57% -
ROE 13.86% 15.47% 15.46% 14.56% 14.53% 22.53% 16.53% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 282.60 277.73 273.81 236.78 227.37 220.84 217.98 4.41%
EPS 92.50 102.94 100.32 89.82 86.00 128.16 86.24 1.17%
DPS 164.00 64.00 64.00 62.00 56.00 56.00 40.00 26.48%
NAPS 6.6758 6.6541 6.4887 6.1684 5.9206 5.6889 5.2179 4.18%
Adjusted Per Share Value based on latest NOSH - 1,978,732
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 282.60 277.73 273.81 236.78 227.37 220.84 217.98 4.41%
EPS 92.50 102.94 100.32 89.82 86.00 128.16 86.24 1.17%
DPS 164.00 64.00 64.00 62.00 56.00 56.00 40.00 26.48%
NAPS 6.6758 6.6541 6.4887 6.1684 5.9206 5.6889 5.2179 4.18%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 16.88 17.36 17.30 18.54 22.00 21.26 24.50 -
P/RPS 5.97 6.25 6.32 7.83 9.68 9.63 11.24 -9.99%
P/EPS 18.25 16.87 17.24 20.64 25.58 16.59 28.41 -7.10%
EY 5.48 5.93 5.80 4.84 3.91 6.03 3.52 7.64%
DY 9.72 3.69 3.70 3.34 2.55 2.63 1.63 34.62%
P/NAPS 2.53 2.61 2.67 3.01 3.72 3.74 4.70 -9.79%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 27/08/19 15/08/18 15/08/17 09/08/16 04/08/15 08/08/14 -
Price 16.38 15.02 18.66 18.82 22.16 22.46 21.08 -
P/RPS 5.80 5.41 6.81 7.95 9.75 10.17 9.67 -8.15%
P/EPS 17.71 14.59 18.60 20.96 25.77 17.52 24.44 -5.22%
EY 5.65 6.85 5.38 4.77 3.88 5.71 4.09 5.52%
DY 10.01 4.26 3.43 3.29 2.53 2.49 1.90 31.87%
P/NAPS 2.45 2.26 2.88 3.05 3.74 3.95 4.04 -7.99%

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