[PETDAG] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
06-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 132.78%
YoY- 40.57%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 14,348,128 13,191,544 10,241,925 12,535,804 16,661,532 15,543,873 14,337,021 0.01%
PBT 715,414 653,821 545,821 658,814 473,924 600,010 573,921 3.73%
Tax -172,551 -151,437 -109,403 -176,826 -128,307 -162,537 -153,025 2.02%
NP 542,863 502,384 436,418 481,988 345,617 437,473 420,896 4.33%
-
NP to SH 532,897 499,195 434,354 478,978 340,728 434,224 417,535 4.14%
-
Tax Rate 24.12% 23.16% 20.04% 26.84% 27.07% 27.09% 26.66% -
Total Cost 13,805,265 12,689,160 9,805,507 12,053,816 16,315,915 15,106,400 13,916,125 -0.13%
-
Net Worth 5,891,182 5,344,782 5,056,681 4,897,728 4,828,186 4,848,055 4,957,335 2.91%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 288,101 278,167 258,298 258,298 258,298 347,708 347,708 -3.08%
Div Payout % 54.06% 55.72% 59.47% 53.93% 75.81% 80.08% 83.28% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 5,891,182 5,344,782 5,056,681 4,897,728 4,828,186 4,848,055 4,957,335 2.91%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.78% 3.81% 4.26% 3.84% 2.07% 2.81% 2.94% -
ROE 9.05% 9.34% 8.59% 9.78% 7.06% 8.96% 8.42% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,444.27 1,327.85 1,030.94 1,261.84 1,677.13 1,564.63 1,443.15 0.01%
EPS 53.60 50.20 43.70 48.20 34.30 43.70 42.00 4.14%
DPS 29.00 28.00 26.00 26.00 26.00 35.00 35.00 -3.08%
NAPS 5.93 5.38 5.09 4.93 4.86 4.88 4.99 2.91%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,444.27 1,327.85 1,030.94 1,261.84 1,677.13 1,564.63 1,443.15 0.01%
EPS 53.60 50.20 43.70 48.20 34.30 43.70 42.00 4.14%
DPS 29.00 28.00 26.00 26.00 26.00 35.00 35.00 -3.08%
NAPS 5.93 5.38 5.09 4.93 4.86 4.88 4.99 2.91%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 24.80 24.10 23.40 20.58 24.04 25.30 21.10 -
P/RPS 1.72 1.81 2.27 1.63 1.43 1.62 1.46 2.76%
P/EPS 46.23 47.96 53.52 42.69 70.09 57.88 50.20 -1.36%
EY 2.16 2.08 1.87 2.34 1.43 1.73 1.99 1.37%
DY 1.17 1.16 1.11 1.26 1.08 1.38 1.66 -5.66%
P/NAPS 4.18 4.48 4.60 4.17 4.95 5.18 4.23 -0.19%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 21/08/17 15/08/16 06/08/15 07/08/14 21/08/13 16/08/12 -
Price 26.90 24.00 23.48 21.44 20.00 27.70 22.90 -
P/RPS 1.86 1.81 2.28 1.70 1.19 1.77 1.59 2.64%
P/EPS 50.15 47.76 53.70 44.47 58.31 63.37 54.49 -1.37%
EY 1.99 2.09 1.86 2.25 1.71 1.58 1.84 1.31%
DY 1.08 1.17 1.11 1.21 1.30 1.26 1.53 -5.63%
P/NAPS 4.54 4.46 4.61 4.35 4.12 5.68 4.59 -0.18%

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