[PETDAG] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -15.36%
YoY- -50.36%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 29,377,442 19,472,594 25,087,097 30,412,759 28,036,981 24,736,163 22,766,311 4.33%
PBT 859,555 779,102 490,997 1,082,226 1,524,631 1,320,506 969,980 -1.99%
Tax -242,088 -207,132 -147,353 -295,667 60,820 -308,073 -220,925 1.53%
NP 617,467 571,970 343,644 786,559 1,585,451 1,012,433 749,055 -3.16%
-
NP to SH 612,674 575,129 339,676 780,899 1,573,201 1,009,448 745,352 -3.21%
-
Tax Rate 28.16% 26.59% 30.01% 27.32% -3.99% 23.33% 22.78% -
Total Cost 28,759,975 18,900,624 24,743,453 29,626,200 26,451,530 23,723,730 22,017,256 4.55%
-
Net Worth 5,632,884 5,613,015 5,503,735 5,911,051 5,891,182 5,344,782 5,056,681 1.81%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 615,941 516,596 655,679 695,417 974,300 715,528 595,680 0.55%
Div Payout % 100.53% 89.82% 193.03% 89.05% 61.93% 70.88% 79.92% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,632,884 5,613,015 5,503,735 5,911,051 5,891,182 5,344,782 5,056,681 1.81%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 2.10% 2.94% 1.37% 2.59% 5.65% 4.09% 3.29% -
ROE 10.88% 10.25% 6.17% 13.21% 26.70% 18.89% 14.74% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2,957.10 1,960.09 2,525.24 3,061.32 2,822.17 2,489.92 2,291.63 4.33%
EPS 61.67 57.89 34.19 78.60 158.36 101.61 75.03 -3.21%
DPS 62.00 52.00 66.00 70.00 98.00 72.00 60.00 0.54%
NAPS 5.67 5.65 5.54 5.95 5.93 5.38 5.09 1.81%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 2,954.10 1,958.10 2,522.68 3,058.21 2,819.31 2,487.39 2,289.31 4.33%
EPS 61.61 57.83 34.16 78.52 158.20 101.51 74.95 -3.21%
DPS 61.94 51.95 65.93 69.93 97.97 71.95 59.90 0.55%
NAPS 5.6642 5.6443 5.5344 5.944 5.924 5.3745 5.0848 1.81%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 21.12 18.60 20.60 25.40 24.80 24.10 23.40 -
P/RPS 0.71 0.95 0.82 0.83 0.88 0.97 1.02 -5.85%
P/EPS 34.25 32.13 60.25 32.31 15.66 23.72 31.19 1.57%
EY 2.92 3.11 1.66 3.09 6.39 4.22 3.21 -1.56%
DY 2.94 2.80 3.20 2.76 3.95 2.99 2.56 2.33%
P/NAPS 3.72 3.29 3.72 4.27 4.18 4.48 4.60 -3.47%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 23/08/21 25/08/20 23/08/19 20/08/18 21/08/17 15/08/16 -
Price 21.94 18.80 21.22 23.26 26.90 24.00 23.48 -
P/RPS 0.74 0.96 0.84 0.76 0.95 0.96 1.02 -5.20%
P/EPS 35.58 32.47 62.06 29.59 16.99 23.62 31.30 2.15%
EY 2.81 3.08 1.61 3.38 5.89 4.23 3.20 -2.14%
DY 2.83 2.77 3.11 3.01 3.64 3.00 2.56 1.68%
P/NAPS 3.87 3.33 3.83 3.91 4.54 4.46 4.61 -2.87%

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