[PETDAG] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 11.94%
YoY- -105.58%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 17,557,975 17,119,424 10,247,308 9,485,661 14,692,134 14,348,128 13,191,544 4.87%
PBT 784,054 494,208 375,421 -17,261 620,614 715,414 653,821 3.07%
Tax -200,989 -134,444 -101,892 -8,766 -152,651 -172,551 -151,437 4.82%
NP 583,065 359,764 273,529 -26,027 467,963 542,863 502,384 2.51%
-
NP to SH 577,548 356,173 273,254 -25,911 463,947 532,897 499,195 2.45%
-
Tax Rate 25.63% 27.20% 27.14% - 24.60% 24.12% 23.16% -
Total Cost 16,974,910 16,759,660 9,973,779 9,511,688 14,224,171 13,805,265 12,689,160 4.96%
-
Net Worth 5,771,967 5,632,884 5,613,015 5,503,735 5,911,051 5,891,182 5,344,782 1.28%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 327,839 158,952 238,428 99,345 288,101 288,101 278,167 2.77%
Div Payout % 56.76% 44.63% 87.26% 0.00% 62.10% 54.06% 55.72% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 5,771,967 5,632,884 5,613,015 5,503,735 5,911,051 5,891,182 5,344,782 1.28%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.32% 2.10% 2.67% -0.27% 3.19% 3.78% 3.81% -
ROE 10.01% 6.32% 4.87% -0.47% 7.85% 9.05% 9.34% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,767.37 1,723.22 1,031.48 954.82 1,478.89 1,444.27 1,327.85 4.87%
EPS 58.10 35.90 27.50 -2.60 46.70 53.60 50.20 2.46%
DPS 33.00 16.00 24.00 10.00 29.00 29.00 28.00 2.77%
NAPS 5.81 5.67 5.65 5.54 5.95 5.93 5.38 1.28%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,767.37 1,723.22 1,031.48 954.82 1,478.89 1,444.27 1,327.85 4.87%
EPS 58.10 35.90 27.50 -2.60 46.70 53.60 50.20 2.46%
DPS 33.00 16.00 24.00 10.00 29.00 29.00 28.00 2.77%
NAPS 5.81 5.67 5.65 5.54 5.95 5.93 5.38 1.28%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 22.20 21.12 18.60 20.60 25.40 24.80 24.10 -
P/RPS 1.26 1.23 1.80 2.16 1.72 1.72 1.81 -5.85%
P/EPS 38.19 58.91 67.62 -789.82 54.39 46.23 47.96 -3.72%
EY 2.62 1.70 1.48 -0.13 1.84 2.16 2.08 3.91%
DY 1.49 0.76 1.29 0.49 1.14 1.17 1.16 4.25%
P/NAPS 3.82 3.72 3.29 3.72 4.27 4.18 4.48 -2.62%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 24/08/22 23/08/21 25/08/20 23/08/19 20/08/18 21/08/17 -
Price 21.60 21.94 18.80 21.22 23.26 26.90 24.00 -
P/RPS 1.22 1.27 1.82 2.22 1.57 1.86 1.81 -6.36%
P/EPS 37.15 61.20 68.35 -813.60 49.81 50.15 47.76 -4.09%
EY 2.69 1.63 1.46 -0.12 2.01 1.99 2.09 4.29%
DY 1.53 0.73 1.28 0.47 1.25 1.08 1.17 4.57%
P/NAPS 3.72 3.87 3.33 3.83 3.91 4.54 4.46 -2.97%

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