[PETDAG] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,912,517 8,645,458 9,498,779 10,130,694 9,501,101 7,618,323 7,057,356 16.88% QoQ % 3.09% -8.98% -6.24% 6.63% 24.71% 7.95% - Horiz. % 126.29% 122.50% 134.59% 143.55% 134.63% 107.95% 100.00%
PBT 375,189 408,865 241,686 399,141 315,494 178,714 199,807 52.38% QoQ % -8.24% 69.17% -39.45% 26.51% 76.54% -10.56% - Horiz. % 187.78% 204.63% 120.96% 199.76% 157.90% 89.44% 100.00%
Tax -98,493 -102,496 -93,044 -119,709 -76,080 -58,364 -61,722 36.67% QoQ % 3.91% -10.16% 22.27% -57.35% -30.35% 5.44% - Horiz. % 159.58% 166.06% 150.75% 193.95% 123.26% 94.56% 100.00%
NP 276,696 306,369 148,642 279,432 239,414 120,350 138,085 59.14% QoQ % -9.69% 106.11% -46.81% 16.71% 98.93% -12.84% - Horiz. % 200.38% 221.87% 107.65% 202.36% 173.38% 87.16% 100.00%
NP to SH 275,710 301,838 144,457 275,965 237,679 118,494 137,191 59.46% QoQ % -8.66% 108.95% -47.65% 16.11% 100.58% -13.63% - Horiz. % 200.97% 220.01% 105.30% 201.15% 173.25% 86.37% 100.00%
Tax Rate 26.25 % 25.07 % 38.50 % 29.99 % 24.11 % 32.66 % 30.89 % -10.31% QoQ % 4.71% -34.88% 28.38% 24.39% -26.18% 5.73% - Horiz. % 84.98% 81.16% 124.64% 97.09% 78.05% 105.73% 100.00%
Total Cost 8,635,821 8,339,089 9,350,137 9,851,262 9,261,687 7,497,973 6,919,271 15.97% QoQ % 3.56% -10.81% -5.09% 6.37% 23.52% 8.36% - Horiz. % 124.81% 120.52% 135.13% 142.37% 133.85% 108.36% 100.00%
Net Worth 5,771,967 5,642,818 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 2.25% QoQ % 2.29% -1.73% -1.03% 3.00% 3.47% -2.49% - Horiz. % 103.38% 101.07% 102.85% 103.91% 100.89% 97.51% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 178,821 149,018 397,381 198,690 109,279 49,672 258,298 -21.79% QoQ % 20.00% -62.50% 100.00% 81.82% 120.00% -80.77% - Horiz. % 69.23% 57.69% 153.85% 76.92% 42.31% 19.23% 100.00%
Div Payout % 64.86 % 49.37 % 275.09 % 72.00 % 45.98 % 41.92 % 188.28 % -50.95% QoQ % 31.38% -82.05% 282.07% 56.59% 9.69% -77.74% - Horiz. % 34.45% 26.22% 146.11% 38.24% 24.42% 22.26% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 5,771,967 5,642,818 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 2.25% QoQ % 2.29% -1.73% -1.03% 3.00% 3.47% -2.49% - Horiz. % 103.38% 101.07% 102.85% 103.91% 100.89% 97.51% 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.10 % 3.54 % 1.56 % 2.76 % 2.52 % 1.58 % 1.96 % 35.86% QoQ % -12.43% 126.92% -43.48% 9.52% 59.49% -19.39% - Horiz. % 158.16% 180.61% 79.59% 140.82% 128.57% 80.61% 100.00%
ROE 4.78 % 5.35 % 2.52 % 4.76 % 4.22 % 2.18 % 2.46 % 55.90% QoQ % -10.65% 112.30% -47.06% 12.80% 93.58% -11.38% - Horiz. % 194.31% 217.48% 102.44% 193.50% 171.54% 88.62% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 897.12 870.24 956.14 1,019.74 956.37 766.85 710.39 16.88% QoQ % 3.09% -8.98% -6.24% 6.63% 24.71% 7.95% - Horiz. % 126.29% 122.50% 134.59% 143.55% 134.63% 107.95% 100.00%
EPS 27.80 30.40 14.50 27.80 23.90 11.90 13.80 59.71% QoQ % -8.55% 109.66% -47.84% 16.32% 100.84% -13.77% - Horiz. % 201.45% 220.29% 105.07% 201.45% 173.19% 86.23% 100.00%
DPS 18.00 15.00 40.00 20.00 11.00 5.00 26.00 -21.79% QoQ % 20.00% -62.50% 100.00% 81.82% 120.00% -80.77% - Horiz. % 69.23% 57.69% 153.85% 76.92% 42.31% 19.23% 100.00%
NAPS 5.8100 5.6800 5.7800 5.8400 5.6700 5.4800 5.6200 2.25% QoQ % 2.29% -1.73% -1.03% 3.00% 3.47% -2.49% - Horiz. % 103.38% 101.07% 102.85% 103.91% 100.89% 97.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 897.12 870.24 956.14 1,019.74 956.37 766.85 710.39 16.88% QoQ % 3.09% -8.98% -6.24% 6.63% 24.71% 7.95% - Horiz. % 126.29% 122.50% 134.59% 143.55% 134.63% 107.95% 100.00%
EPS 27.80 30.40 14.50 27.80 23.90 11.90 13.80 59.71% QoQ % -8.55% 109.66% -47.84% 16.32% 100.84% -13.77% - Horiz. % 201.45% 220.29% 105.07% 201.45% 173.19% 86.23% 100.00%
DPS 18.00 15.00 40.00 20.00 11.00 5.00 26.00 -21.79% QoQ % 20.00% -62.50% 100.00% 81.82% 120.00% -80.77% - Horiz. % 69.23% 57.69% 153.85% 76.92% 42.31% 19.23% 100.00%
NAPS 5.8100 5.6800 5.7800 5.8400 5.6700 5.4800 5.6200 2.25% QoQ % 2.29% -1.73% -1.03% 3.00% 3.47% -2.49% - Horiz. % 103.38% 101.07% 102.85% 103.91% 100.89% 97.51% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 22.2000 21.3400 23.0000 20.0200 21.1200 20.4200 20.6000 -
P/RPS 2.47 2.45 2.41 1.96 2.21 2.66 2.90 -10.17% QoQ % 0.82% 1.66% 22.96% -11.31% -16.92% -8.28% - Horiz. % 85.17% 84.48% 83.10% 67.59% 76.21% 91.72% 100.00%
P/EPS 79.99 70.24 158.17 72.07 88.28 171.20 149.17 -34.07% QoQ % 13.88% -55.59% 119.47% -18.36% -48.43% 14.77% - Horiz. % 53.62% 47.09% 106.03% 48.31% 59.18% 114.77% 100.00%
EY 1.25 1.42 0.63 1.39 1.13 0.58 0.67 51.72% QoQ % -11.97% 125.40% -54.68% 23.01% 94.83% -13.43% - Horiz. % 186.57% 211.94% 94.03% 207.46% 168.66% 86.57% 100.00%
DY 0.81 0.70 1.74 1.00 0.52 0.24 1.26 -25.57% QoQ % 15.71% -59.77% 74.00% 92.31% 116.67% -80.95% - Horiz. % 64.29% 55.56% 138.10% 79.37% 41.27% 19.05% 100.00%
P/NAPS 3.82 3.76 3.98 3.43 3.72 3.73 3.67 2.71% QoQ % 1.60% -5.53% 16.03% -7.80% -0.27% 1.63% - Horiz. % 104.09% 102.45% 108.45% 93.46% 101.36% 101.63% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 22/05/23 22/02/23 25/11/22 24/08/22 26/05/22 - -
Price 21.6000 22.4000 22.1200 22.0800 21.9400 21.1200 19.9800 -
P/RPS 2.41 2.57 2.31 2.17 2.29 2.75 2.81 -9.76% QoQ % -6.23% 11.26% 6.45% -5.24% -16.73% -2.14% - Horiz. % 85.77% 91.46% 82.21% 77.22% 81.49% 97.86% 100.00%
P/EPS 77.83 73.73 152.12 79.49 91.71 177.07 144.68 -33.93% QoQ % 5.56% -51.53% 91.37% -13.32% -48.21% 22.39% - Horiz. % 53.79% 50.96% 105.14% 54.94% 63.39% 122.39% 100.00%
EY 1.28 1.36 0.66 1.26 1.09 0.56 0.69 51.15% QoQ % -5.88% 106.06% -47.62% 15.60% 94.64% -18.84% - Horiz. % 185.51% 197.10% 95.65% 182.61% 157.97% 81.16% 100.00%
DY 0.83 0.67 1.81 0.91 0.50 0.24 1.30 -25.91% QoQ % 23.88% -62.98% 98.90% 82.00% 108.33% -81.54% - Horiz. % 63.85% 51.54% 139.23% 70.00% 38.46% 18.46% 100.00%
P/NAPS 3.72 3.94 3.83 3.78 3.87 3.85 3.56 2.98% QoQ % -5.58% 2.87% 1.32% -2.33% 0.52% 8.15% - Horiz. % 104.49% 110.67% 107.58% 106.18% 108.71% 108.15% 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 3 FY2022 Financial Results.pdf 
