[PETDAG] QoQ Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,776,966 5,937,164 5,480,160 5,331,453 4,910,471 6,047,568 6,529,317 2.51% QoQ % 14.14% 8.34% 2.79% 8.57% -18.80% -7.38% - Horiz. % 103.79% 90.93% 83.93% 81.65% 75.21% 92.62% 100.00%
PBT 321,134 331,405 325,592 249,663 295,642 129,145 297,679 5.18% QoQ % -3.10% 1.79% 30.41% -15.55% 128.92% -56.62% - Horiz. % 107.88% 111.33% 109.38% 83.87% 99.32% 43.38% 100.00%
Tax -66,531 -70,987 -75,961 -34,220 -74,666 -36,826 -77,362 -9.56% QoQ % 6.28% 6.55% -121.98% 54.17% -102.75% 52.40% - Horiz. % 86.00% 91.76% 98.19% 44.23% 96.52% 47.60% 100.00%
NP 254,603 260,418 249,631 215,443 220,976 92,319 220,317 10.11% QoQ % -2.23% 4.32% 15.87% -2.50% 139.36% -58.10% - Horiz. % 115.56% 118.20% 113.31% 97.79% 100.30% 41.90% 100.00%
NP to SH 253,152 261,490 248,763 214,953 219,402 92,113 218,884 10.17% QoQ % -3.19% 5.12% 15.73% -2.03% 138.19% -57.92% - Horiz. % 115.66% 119.47% 113.65% 98.20% 100.24% 42.08% 100.00%
Tax Rate 20.72 % 21.42 % 23.33 % 13.71 % 25.26 % 28.52 % 25.99 % -14.01% QoQ % -3.27% -8.19% 70.17% -45.72% -11.43% 9.73% - Horiz. % 79.72% 82.42% 89.77% 52.75% 97.19% 109.73% 100.00%
Total Cost 6,522,363 5,676,746 5,230,529 5,116,010 4,689,495 5,955,249 6,309,000 2.24% QoQ % 14.90% 8.53% 2.24% 9.10% -21.25% -5.61% - Horiz. % 103.38% 89.98% 82.91% 81.09% 74.33% 94.39% 100.00%
Net Worth 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 4,947,400 4,997,073 3.41% QoQ % -0.94% 2.69% 2.16% 2.00% 0.20% -0.99% - Horiz. % 105.17% 106.16% 103.38% 101.19% 99.20% 99.01% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 139,083 298,036 139,083 139,083 119,214 198,690 139,083 - QoQ % -53.33% 114.29% 0.00% 16.67% -40.00% 42.86% - Horiz. % 100.00% 214.29% 100.00% 100.00% 85.71% 142.86% 100.00%
Div Payout % 54.94 % 113.98 % 55.91 % 64.70 % 54.34 % 215.70 % 63.54 % -9.23% QoQ % -51.80% 103.86% -13.59% 19.07% -74.81% 239.47% - Horiz. % 86.47% 179.38% 87.99% 101.83% 85.52% 339.47% 100.00%
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 5,255,371 5,305,044 5,165,960 5,056,681 4,957,335 4,947,400 4,997,073 3.41% QoQ % -0.94% 2.69% 2.16% 2.00% 0.20% -0.99% - Horiz. % 105.17% 106.16% 103.38% 101.19% 99.20% 99.01% 100.00%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.76 % 4.39 % 4.56 % 4.04 % 4.50 % 1.53 % 3.37 % 7.57% QoQ % -14.35% -3.73% 12.87% -10.22% 194.12% -54.60% - Horiz. % 111.57% 130.27% 135.31% 119.88% 133.53% 45.40% 100.00%
ROE 4.82 % 4.93 % 4.82 % 4.25 % 4.43 % 1.86 % 4.38 % 6.58% QoQ % -2.23% 2.28% 13.41% -4.06% 138.17% -57.53% - Horiz. % 110.05% 112.56% 110.05% 97.03% 101.14% 42.47% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 682.16 597.63 551.63 536.66 494.28 608.74 657.23 2.51% QoQ % 14.14% 8.34% 2.79% 8.57% -18.80% -7.38% - Horiz. % 103.79% 90.93% 83.93% 81.65% 75.21% 92.62% 100.00%
EPS 25.50 26.30 25.00 21.60 22.10 9.30 22.00 10.33% QoQ % -3.04% 5.20% 15.74% -2.26% 137.63% -57.73% - Horiz. % 115.91% 119.55% 113.64% 98.18% 100.45% 42.27% 100.00%
DPS 14.00 30.00 14.00 14.00 12.00 20.00 14.00 - QoQ % -53.33% 114.29% 0.00% 16.67% -40.00% 42.86% - Horiz. % 100.00% 214.29% 100.00% 100.00% 85.71% 142.86% 100.00%
NAPS 5.2900 5.3400 5.2000 5.0900 4.9900 4.9800 5.0300 3.41% QoQ % -0.94% 2.69% 2.16% 2.00% 0.20% -0.99% - Horiz. % 105.17% 106.16% 103.38% 101.19% 99.20% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 682.16 597.63 551.63 536.66 494.28 608.74 657.23 2.51% QoQ % 14.14% 8.34% 2.79% 8.57% -18.80% -7.38% - Horiz. % 103.79% 90.93% 83.93% 81.65% 75.21% 92.62% 100.00%
EPS 25.50 26.30 25.00 21.60 22.10 9.30 22.00 10.33% QoQ % -3.04% 5.20% 15.74% -2.26% 137.63% -57.73% - Horiz. % 115.91% 119.55% 113.64% 98.18% 100.45% 42.27% 100.00%
DPS 14.00 30.00 14.00 14.00 12.00 20.00 14.00 - QoQ % -53.33% 114.29% 0.00% 16.67% -40.00% 42.86% - Horiz. % 100.00% 214.29% 100.00% 100.00% 85.71% 142.86% 100.00%
NAPS 5.2900 5.3400 5.2000 5.0900 4.9900 4.9800 5.0300 3.41% QoQ % -0.94% 2.69% 2.16% 2.00% 0.20% -0.99% - Horiz. % 105.17% 106.16% 103.38% 101.19% 99.20% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 24.0000 23.8000 23.5000 23.4000 24.1000 24.8600 21.8200 -
P/RPS 3.52 3.98 4.26 4.36 4.88 4.08 3.32 3.97% QoQ % -11.56% -6.57% -2.29% -10.66% 19.61% 22.89% - Horiz. % 106.02% 119.88% 128.31% 131.33% 146.99% 122.89% 100.00%
P/EPS 94.18 90.42 93.85 108.15 109.12 268.12 99.03 -3.29% QoQ % 4.16% -3.65% -13.22% -0.89% -59.30% 170.75% - Horiz. % 95.10% 91.31% 94.77% 109.21% 110.19% 270.75% 100.00%
EY 1.06 1.11 1.07 0.92 0.92 0.37 1.01 3.27% QoQ % -4.50% 3.74% 16.30% 0.00% 148.65% -63.37% - Horiz. % 104.95% 109.90% 105.94% 91.09% 91.09% 36.63% 100.00%
DY 0.58 1.26 0.60 0.60 0.50 0.80 0.64 -6.35% QoQ % -53.97% 110.00% 0.00% 20.00% -37.50% 25.00% - Horiz. % 90.62% 196.88% 93.75% 93.75% 78.12% 125.00% 100.00%
P/NAPS 4.54 4.46 4.52 4.60 4.83 4.99 4.34 3.05% QoQ % 1.79% -1.33% -1.74% -4.76% -3.21% 14.98% - Horiz. % 104.61% 102.76% 104.15% 105.99% 111.29% 114.98% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 21/02/17 08/11/16 15/08/16 11/05/16 19/02/16 02/11/15 -
Price 24.0800 24.2400 23.3600 23.4800 22.7000 25.4000 22.5000 -
P/RPS 3.53 4.06 4.23 4.38 4.59 4.17 3.42 2.13% QoQ % -13.05% -4.02% -3.42% -4.58% 10.07% 21.93% - Horiz. % 103.22% 118.71% 123.68% 128.07% 134.21% 121.93% 100.00%
P/EPS 94.50 92.09 93.29 108.52 102.79 273.94 102.12 -5.03% QoQ % 2.62% -1.29% -14.03% 5.57% -62.48% 168.25% - Horiz. % 92.54% 90.18% 91.35% 106.27% 100.66% 268.25% 100.00%
EY 1.06 1.09 1.07 0.92 0.97 0.37 0.98 5.37% QoQ % -2.75% 1.87% 16.30% -5.15% 162.16% -62.24% - Horiz. % 108.16% 111.22% 109.18% 93.88% 98.98% 37.76% 100.00%
DY 0.58 1.24 0.60 0.60 0.53 0.79 0.62 -4.34% QoQ % -53.23% 106.67% 0.00% 13.21% -32.91% 27.42% - Horiz. % 93.55% 200.00% 96.77% 96.77% 85.48% 127.42% 100.00%
P/NAPS 4.55 4.54 4.49 4.61 4.55 5.10 4.47 1.19% QoQ % 0.22% 1.11% -2.60% 1.32% -10.78% 14.09% - Horiz. % 101.79% 101.57% 100.45% 103.13% 101.79% 114.09% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarter 2 FY2016 Financial Results.pdf 
