[PETDAG] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 7,807,228 7,606,229 7,085,905 7,901,329 7,819,296 7,278,012 7,070,116 6.83% QoQ % 2.64% 7.34% -10.32% 1.05% 7.44% 2.94% - Horiz. % 110.43% 107.58% 100.22% 111.76% 110.60% 102.94% 100.00%
PBT 317,691 237,628 382,986 70,126 391,486 424,258 291,157 5.98% QoQ % 33.69% -37.95% 446.14% -82.09% -7.72% 45.71% - Horiz. % 109.11% 81.62% 131.54% 24.09% 134.46% 145.71% 100.00%
Tax -77,181 -63,249 -89,402 -22,646 -120,370 -101,724 -70,826 5.89% QoQ % -22.03% 29.25% -294.78% 81.19% -18.33% -43.63% - Horiz. % 108.97% 89.30% 126.23% 31.97% 169.95% 143.63% 100.00%
NP 240,510 174,379 293,584 47,480 271,116 322,534 220,331 6.01% QoQ % 37.92% -40.60% 518.33% -82.49% -15.94% 46.39% - Horiz. % 109.16% 79.14% 133.25% 21.55% 123.05% 146.39% 100.00%
NP to SH 239,001 172,751 291,196 46,682 270,270 314,421 218,478 6.16% QoQ % 38.35% -40.68% 523.79% -82.73% -14.04% 43.91% - Horiz. % 109.39% 79.07% 133.28% 21.37% 123.71% 143.91% 100.00%
Tax Rate 24.29 % 26.62 % 23.34 % 32.29 % 30.75 % 23.98 % 24.33 % -0.11% QoQ % -8.75% 14.05% -27.72% 5.01% 28.23% -1.44% - Horiz. % 99.84% 109.41% 95.93% 132.72% 126.39% 98.56% 100.00%
Total Cost 7,566,718 7,431,850 6,792,321 7,853,849 7,548,180 6,955,478 6,849,785 6.85% QoQ % 1.81% 9.42% -13.52% 4.05% 8.52% 1.54% - Horiz. % 110.47% 108.50% 99.16% 114.66% 110.20% 101.54% 100.00%
Net Worth 6,010,396 5,911,051 5,871,312 5,901,116 6,010,396 5,891,182 5,722,295 3.33% QoQ % 1.68% 0.68% -0.51% -1.82% 2.02% 2.95% - Horiz. % 105.03% 103.30% 102.60% 103.12% 105.03% 102.95% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 158,952 139,083 149,018 248,363 158,952 158,952 129,149 14.83% QoQ % 14.29% -6.67% -40.00% 56.25% 0.00% 23.08% - Horiz. % 123.08% 107.69% 115.38% 192.31% 123.08% 123.08% 100.00%
Div Payout % 66.51 % 80.51 % 51.17 % 532.03 % 58.81 % 50.55 % 59.11 % 8.17% QoQ % -17.39% 57.34% -90.38% 804.66% 16.34% -14.48% - Horiz. % 112.52% 136.20% 86.57% 900.07% 99.49% 85.52% 100.00%
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,010,396 5,911,051 5,871,312 5,901,116 6,010,396 5,891,182 5,722,295 3.33% QoQ % 1.68% 0.68% -0.51% -1.82% 2.02% 2.95% - Horiz. % 105.03% 103.30% 102.60% 103.12% 105.03% 102.95% 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.08 % 2.29 % 4.14 % 0.60 % 3.47 % 4.43 % 3.12 % -0.86% QoQ % 34.50% -44.69% 590.00% -82.71% -21.67% 41.99% - Horiz. % 98.72% 73.40% 132.69% 19.23% 111.22% 141.99% 100.00%
ROE 3.98 % 2.92 % 4.96 % 0.79 % 4.50 % 5.34 % 3.82 % 2.77% QoQ % 36.30% -41.13% 527.85% -82.44% -15.73% 39.79% - Horiz. % 104.19% 76.44% 129.84% 20.68% 117.80% 139.79% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 785.87 765.63 713.26 795.34 787.08 732.60 711.67 6.83% QoQ % 2.64% 7.34% -10.32% 1.05% 7.44% 2.94% - Horiz. % 110.43% 107.58% 100.22% 111.76% 110.60% 102.94% 100.00%
EPS 24.10 17.40 29.30 4.70 27.20 31.60 22.00 6.26% QoQ % 38.51% -40.61% 523.40% -82.72% -13.92% 43.64% - Horiz. % 109.55% 79.09% 133.18% 21.36% 123.64% 143.64% 100.00%
DPS 16.00 14.00 15.00 25.00 16.00 16.00 13.00 14.83% QoQ % 14.29% -6.67% -40.00% 56.25% 0.00% 23.08% - Horiz. % 123.08% 107.69% 115.38% 192.31% 123.08% 123.08% 100.00%
NAPS 6.0500 5.9500 5.9100 5.9400 6.0500 5.9300 5.7600 3.33% QoQ % 1.68% 0.68% -0.51% -1.82% 2.02% 2.95% - Horiz. % 105.03% 103.30% 102.60% 103.12% 105.03% 102.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 785.87 765.63 713.26 795.34 787.08 732.60 711.67 6.83% QoQ % 2.64% 7.34% -10.32% 1.05% 7.44% 2.94% - Horiz. % 110.43% 107.58% 100.22% 111.76% 110.60% 102.94% 100.00%
EPS 24.10 17.40 29.30 4.70 27.20 31.60 22.00 6.26% QoQ % 38.51% -40.61% 523.40% -82.72% -13.92% 43.64% - Horiz. % 109.55% 79.09% 133.18% 21.36% 123.64% 143.64% 100.00%
DPS 16.00 14.00 15.00 25.00 16.00 16.00 13.00 14.83% QoQ % 14.29% -6.67% -40.00% 56.25% 0.00% 23.08% - Horiz. % 123.08% 107.69% 115.38% 192.31% 123.08% 123.08% 100.00%
NAPS 6.0500 5.9500 5.9100 5.9400 6.0500 5.9300 5.7600 3.33% QoQ % 1.68% 0.68% -0.51% -1.82% 2.02% 2.95% - Horiz. % 105.03% 103.30% 102.60% 103.12% 105.03% 102.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 23.6000 25.4000 25.0000 26.5000 26.2600 24.8000 24.8800 -
P/RPS 3.00 3.32 3.51 3.33 3.34 3.39 3.50 -9.76% QoQ % -9.64% -5.41% 5.41% -0.30% -1.47% -3.14% - Horiz. % 85.71% 94.86% 100.29% 95.14% 95.43% 96.86% 100.00%
P/EPS 98.10 146.07 85.29 563.95 96.53 78.36 113.13 -9.06% QoQ % -32.84% 71.26% -84.88% 484.22% 23.19% -30.73% - Horiz. % 86.71% 129.12% 75.39% 498.50% 85.33% 69.27% 100.00%
EY 1.02 0.68 1.17 0.18 1.04 1.28 0.88 10.33% QoQ % 50.00% -41.88% 550.00% -82.69% -18.75% 45.45% - Horiz. % 115.91% 77.27% 132.95% 20.45% 118.18% 145.45% 100.00%
DY 0.68 0.55 0.60 0.94 0.61 0.65 0.52 19.56% QoQ % 23.64% -8.33% -36.17% 54.10% -6.15% 25.00% - Horiz. % 130.77% 105.77% 115.38% 180.77% 117.31% 125.00% 100.00%
P/NAPS 3.90 4.27 4.23 4.46 4.34 4.18 4.32 -6.59% QoQ % -8.67% 0.95% -5.16% 2.76% 3.83% -3.24% - Horiz. % 90.28% 98.84% 97.92% 103.24% 100.46% 96.76% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 28/05/19 26/02/19 27/11/18 20/08/18 18/05/18 -
Price 24.1000 23.2600 24.7200 26.8000 27.1000 26.9000 26.2800 -
P/RPS 3.07 3.04 3.47 3.37 3.44 3.67 3.69 -11.53% QoQ % 0.99% -12.39% 2.97% -2.03% -6.27% -0.54% - Horiz. % 83.20% 82.38% 94.04% 91.33% 93.22% 99.46% 100.00%
P/EPS 100.18 133.76 84.34 570.34 99.61 84.99 119.50 -11.08% QoQ % -25.10% 58.60% -85.21% 472.57% 17.20% -28.88% - Horiz. % 83.83% 111.93% 70.58% 477.27% 83.36% 71.12% 100.00%
EY 1.00 0.75 1.19 0.18 1.00 1.18 0.84 12.31% QoQ % 33.33% -36.97% 561.11% -82.00% -15.25% 40.48% - Horiz. % 119.05% 89.29% 141.67% 21.43% 119.05% 140.48% 100.00%
DY 0.66 0.60 0.61 0.93 0.59 0.59 0.49 21.94% QoQ % 10.00% -1.64% -34.41% 57.63% 0.00% 20.41% - Horiz. % 134.69% 122.45% 124.49% 189.80% 120.41% 120.41% 100.00%
P/NAPS 3.98 3.91 4.18 4.51 4.48 4.54 4.56 -8.66% QoQ % 1.79% -6.46% -7.32% 0.67% -1.32% -0.44% - Horiz. % 87.28% 85.75% 91.67% 98.90% 98.25% 99.56% 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 4 FY2018 Financial Results.pdf 
