[PETDAG] YoY Cumulative 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- 119.71%
YoY- -21.53%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,191,544 10,241,925 12,535,804 16,661,532 15,543,873 14,337,021 7,539,927 9.76%
PBT 653,821 545,821 658,814 473,924 600,010 573,921 290,809 14.44%
Tax -151,437 -109,403 -176,826 -128,307 -162,537 -153,025 -80,298 11.14%
NP 502,384 436,418 481,988 345,617 437,473 420,896 210,511 15.58%
-
NP to SH 499,195 434,354 478,978 340,728 434,224 417,535 208,728 15.62%
-
Tax Rate 23.16% 20.04% 26.84% 27.07% 27.09% 26.66% 27.61% -
Total Cost 12,689,160 9,805,507 12,053,816 16,315,915 15,106,400 13,916,125 7,329,416 9.56%
-
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 278,167 258,298 258,298 258,298 347,708 347,708 149,091 10.94%
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 9.34% 8.59% 9.78% 7.06% 8.96% 8.42% 4.17% -
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 1,327.85 1,030.94 1,261.84 1,677.13 1,564.63 1,443.15 758.59 9.77%
EPS 50.20 43.70 48.20 34.30 43.70 42.00 21.00 15.61%
DPS 28.00 26.00 26.00 26.00 35.00 35.00 15.00 10.95%
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 1,327.85 1,030.94 1,261.84 1,677.13 1,564.63 1,443.15 758.96 9.76%
EPS 50.20 43.70 48.20 34.30 43.70 42.00 21.01 15.60%
DPS 28.00 26.00 26.00 26.00 35.00 35.00 15.01 10.94%
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 1.81 2.27 1.63 1.43 1.62 1.46 2.12 -2.59%
P/EPS 47.96 53.52 42.69 70.09 57.88 50.20 76.67 -7.51%
EY 2.08 1.87 2.34 1.43 1.73 1.99 1.30 8.14%
DY 1.16 1.11 1.26 1.08 1.38 1.66 0.93 3.74%
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 1.81 2.28 1.70 1.19 1.77 1.59 2.18 -3.04%
P/EPS 47.76 53.70 44.47 58.31 63.37 54.49 78.76 -7.99%
EY 2.09 1.86 2.25 1.71 1.58 1.84 1.27 8.64%
DY 1.17 1.11 1.21 1.30 1.26 1.53 0.91 4.27%
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