[PETDAG] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 38.35%
YoY- -11.57%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 10,130,694 5,200,662 4,830,478 7,807,228 7,819,296 6,694,003 5,480,160 10.77%
PBT 399,141 165,540 288,290 317,691 391,486 438,306 325,592 3.45%
Tax -119,709 -45,922 -77,492 -77,181 -120,370 324,248 -75,961 7.87%
NP 279,432 119,618 210,798 240,510 271,116 762,554 249,631 1.89%
-
NP to SH 275,965 119,310 212,661 239,001 270,270 761,726 248,763 1.74%
-
Tax Rate 29.99% 27.74% 26.88% 24.29% 30.75% -73.98% 23.33% -
Total Cost 9,851,262 5,081,044 4,619,680 7,566,718 7,548,180 5,931,449 5,230,529 11.12%
-
Net Worth 5,801,771 5,632,884 5,662,687 6,010,396 6,010,396 5,920,985 5,165,960 1.95%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 198,690 198,690 109,279 158,952 158,952 198,690 139,083 6.12%
Div Payout % 72.00% 166.53% 51.39% 66.51% 58.81% 26.08% 55.91% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 5,801,771 5,632,884 5,662,687 6,010,396 6,010,396 5,920,985 5,165,960 1.95%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.76% 2.30% 4.36% 3.08% 3.47% 11.39% 4.56% -
ROE 4.76% 2.12% 3.76% 3.98% 4.50% 12.86% 4.82% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,019.74 523.49 486.23 785.87 787.08 673.81 551.63 10.77%
EPS 27.80 12.00 21.40 24.10 27.20 76.70 25.00 1.78%
DPS 20.00 20.00 11.00 16.00 16.00 20.00 14.00 6.12%
NAPS 5.84 5.67 5.70 6.05 6.05 5.96 5.20 1.95%
Adjusted Per Share Value based on latest NOSH - 993,454
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,019.74 523.49 486.23 785.87 787.08 673.81 551.63 10.77%
EPS 27.80 12.00 21.40 24.10 27.20 76.70 25.00 1.78%
DPS 20.00 20.00 11.00 16.00 16.00 20.00 14.00 6.12%
NAPS 5.84 5.67 5.70 6.05 6.05 5.96 5.20 1.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 20.02 19.12 19.74 23.60 26.26 24.32 23.50 -
P/RPS 1.96 3.65 4.06 3.00 3.34 3.61 4.26 -12.13%
P/EPS 72.07 159.21 92.22 98.10 96.53 31.72 93.85 -4.30%
EY 1.39 0.63 1.08 1.02 1.04 3.15 1.07 4.45%
DY 1.00 1.05 0.56 0.68 0.61 0.82 0.60 8.88%
P/NAPS 3.43 3.37 3.46 3.90 4.34 4.08 4.52 -4.49%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 17/11/20 22/11/19 27/11/18 10/11/17 08/11/16 -
Price 22.08 19.90 19.50 24.10 27.10 21.60 23.36 -
P/RPS 2.17 3.80 4.01 3.07 3.44 3.21 4.23 -10.52%
P/EPS 79.49 165.70 91.10 100.18 99.61 28.17 93.29 -2.63%
EY 1.26 0.60 1.10 1.00 1.00 3.55 1.07 2.76%
DY 0.91 1.01 0.56 0.66 0.59 0.93 0.60 7.18%
P/NAPS 3.78 3.51 3.42 3.98 4.48 3.62 4.49 -2.82%

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