[PETDAG] QoQ Quarter Result on 2021-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 10,130,694 9,501,101 7,618,323 7,057,356 5,200,662 5,143,990 5,103,318 57.89% QoQ % 6.63% 24.71% 7.95% 35.70% 1.10% 0.80% - Horiz. % 198.51% 186.17% 149.28% 138.29% 101.91% 100.80% 100.00%
PBT 399,141 315,494 178,714 199,807 165,540 89,965 285,456 25.02% QoQ % 26.51% 76.54% -10.56% 20.70% 84.00% -68.48% - Horiz. % 139.83% 110.52% 62.61% 70.00% 57.99% 31.52% 100.00%
Tax -119,709 -76,080 -58,364 -61,722 -45,922 -7,600 -94,292 17.23% QoQ % -57.35% -30.35% 5.44% -34.41% -504.24% 91.94% - Horiz. % 126.96% 80.69% 61.90% 65.46% 48.70% 8.06% 100.00%
NP 279,432 239,414 120,350 138,085 119,618 82,365 191,164 28.77% QoQ % 16.71% 98.93% -12.84% 15.44% 45.23% -56.91% - Horiz. % 146.17% 125.24% 62.96% 72.23% 62.57% 43.09% 100.00%
NP to SH 275,965 237,679 118,494 137,191 119,310 82,141 191,113 27.73% QoQ % 16.11% 100.58% -13.63% 14.99% 45.25% -57.02% - Horiz. % 144.40% 124.37% 62.00% 71.79% 62.43% 42.98% 100.00%
Tax Rate 29.99 % 24.11 % 32.66 % 30.89 % 27.74 % 8.45 % 33.03 % -6.23% QoQ % 24.39% -26.18% 5.73% 11.36% 228.28% -74.42% - Horiz. % 90.80% 72.99% 98.88% 93.52% 83.98% 25.58% 100.00%
Total Cost 9,851,262 9,261,687 7,497,973 6,919,271 5,081,044 5,061,625 4,912,154 58.96% QoQ % 6.37% 23.52% 8.36% 36.18% 0.38% 3.04% - Horiz. % 200.55% 188.55% 152.64% 140.86% 103.44% 103.04% 100.00%
Net Worth 5,801,771 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 1.51% QoQ % 3.00% 3.47% -2.49% -0.88% 0.35% -1.05% - Horiz. % 102.28% 99.30% 95.97% 98.42% 99.30% 98.95% 100.00%
Dividend 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 198,690 109,279 49,672 258,298 198,690 99,345 139,083 26.82% QoQ % 81.82% 120.00% -80.77% 30.00% 100.00% -28.57% - Horiz. % 142.86% 78.57% 35.71% 185.71% 142.86% 71.43% 100.00%
Div Payout % 72.00 % 45.98 % 41.92 % 188.28 % 166.53 % 120.94 % 72.78 % -0.72% QoQ % 56.59% 9.69% -77.74% 13.06% 37.70% 66.17% - Horiz. % 98.93% 63.18% 57.60% 258.70% 228.81% 166.17% 100.00%
Equity 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,801,771 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 5,672,622 1.51% QoQ % 3.00% 3.47% -2.49% -0.88% 0.35% -1.05% - Horiz. % 102.28% 99.30% 95.97% 98.42% 99.30% 98.95% 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 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.76 % 2.52 % 1.58 % 1.96 % 2.30 % 1.60 % 3.75 % -18.47% QoQ % 9.52% 59.49% -19.39% -14.78% 43.75% -57.33% - Horiz. % 73.60% 67.20% 42.13% 52.27% 61.33% 42.67% 100.00%
ROE 4.76 % 4.22 % 2.18 % 2.46 % 2.12 % 1.46 % 3.37 % 25.86% QoQ % 12.80% 93.58% -11.38% 16.04% 45.21% -56.68% - Horiz. % 141.25% 125.22% 64.69% 73.00% 62.91% 43.32% 100.00%
Per Share 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,019.74 956.37 766.85 710.39 523.49 517.79 513.69 57.89% QoQ % 6.63% 24.71% 7.95% 35.70% 1.10% 0.80% - Horiz. % 198.51% 186.18% 149.28% 138.29% 101.91% 100.80% 100.00%
EPS 27.80 23.90 11.90 13.80 12.00 8.30 19.20 27.96% QoQ % 16.32% 100.84% -13.77% 15.00% 44.58% -56.77% - Horiz. % 144.79% 124.48% 61.98% 71.88% 62.50% 43.23% 100.00%
DPS 20.00 11.00 5.00 26.00 20.00 10.00 14.00 26.82% QoQ % 81.82% 120.00% -80.77% 30.00% 100.00% -28.57% - Horiz. % 142.86% 78.57% 35.71% 185.71% 142.86% 71.43% 100.00%
NAPS 5.8400 5.6700 5.4800 5.6200 5.6700 5.6500 5.7100 1.51% QoQ % 3.00% 3.47% -2.49% -0.88% 0.35% -1.05% - Horiz. % 102.28% 99.30% 95.97% 98.42% 99.30% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,019.74 956.37 766.85 710.39 523.49 517.79 513.69 57.89% QoQ % 6.63% 24.71% 7.95% 35.70% 1.10% 0.80% - Horiz. % 198.51% 186.18% 149.28% 138.29% 101.91% 100.80% 100.00%
EPS 27.80 23.90 11.90 13.80 12.00 8.30 19.20 27.96% QoQ % 16.32% 100.84% -13.77% 15.00% 44.58% -56.77% - Horiz. % 144.79% 124.48% 61.98% 71.88% 62.50% 43.23% 100.00%
DPS 20.00 11.00 5.00 26.00 20.00 10.00 14.00 26.82% QoQ % 81.82% 120.00% -80.77% 30.00% 100.00% -28.57% - Horiz. % 142.86% 78.57% 35.71% 185.71% 142.86% 71.43% 100.00%
NAPS 5.8400 5.6700 5.4800 5.6200 5.6700 5.6500 5.7100 1.51% QoQ % 3.00% 3.47% -2.49% -0.88% 0.35% -1.05% - Horiz. % 102.28% 99.30% 95.97% 98.42% 99.30% 98.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 20.0200 21.1200 20.4200 20.6000 19.1200 18.6000 20.0400 -
P/RPS 1.96 2.21 2.66 2.90 3.65 3.59 3.90 -36.76% QoQ % -11.31% -16.92% -8.28% -20.55% 1.67% -7.95% - Horiz. % 50.26% 56.67% 68.21% 74.36% 93.59% 92.05% 100.00%
P/EPS 72.07 88.28 171.20 149.17 159.21 224.96 104.17 -21.76% QoQ % -18.36% -48.43% 14.77% -6.31% -29.23% 115.95% - Horiz. % 69.18% 84.75% 164.35% 143.20% 152.84% 215.95% 100.00%
EY 1.39 1.13 0.58 0.67 0.63 0.44 0.96 27.96% QoQ % 23.01% 94.83% -13.43% 6.35% 43.18% -54.17% - Horiz. % 144.79% 117.71% 60.42% 69.79% 65.62% 45.83% 100.00%
DY 1.00 0.52 0.24 1.26 1.05 0.54 0.70 26.82% QoQ % 92.31% 116.67% -80.95% 20.00% 94.44% -22.86% - Horiz. % 142.86% 74.29% 34.29% 180.00% 150.00% 77.14% 100.00%
P/NAPS 3.43 3.72 3.73 3.67 3.37 3.29 3.51 -1.52% QoQ % -7.80% -0.27% 1.63% 8.90% 2.43% -6.27% - Horiz. % 97.72% 105.98% 106.27% 104.56% 96.01% 93.73% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 24/08/22 26/05/22 - 26/11/21 - - -
Price 22.0800 21.9400 21.1200 19.9800 19.9000 18.8000 18.8200 -
P/RPS 2.17 2.29 2.75 2.81 3.80 3.63 3.66 -29.40% QoQ % -5.24% -16.73% -2.14% -26.05% 4.68% -0.82% - Horiz. % 59.29% 62.57% 75.14% 76.78% 103.83% 99.18% 100.00%
P/EPS 79.49 91.71 177.07 144.68 165.70 227.38 97.83 -12.91% QoQ % -13.32% -48.21% 22.39% -12.69% -27.13% 132.42% - Horiz. % 81.25% 93.74% 181.00% 147.89% 169.38% 232.42% 100.00%
EY 1.26 1.09 0.56 0.69 0.60 0.44 1.02 15.11% QoQ % 15.60% 94.64% -18.84% 15.00% 36.36% -56.86% - Horiz. % 123.53% 106.86% 54.90% 67.65% 58.82% 43.14% 100.00%
DY 0.91 0.50 0.24 1.30 1.01 0.53 0.74 14.77% QoQ % 82.00% 108.33% -81.54% 28.71% 90.57% -28.38% - Horiz. % 122.97% 67.57% 32.43% 175.68% 136.49% 71.62% 100.00%
P/NAPS 3.78 3.87 3.85 3.56 3.51 3.33 3.30 9.47% QoQ % -2.33% 0.52% 8.15% 1.42% 5.41% 0.91% - Horiz. % 114.55% 117.27% 116.67% 107.88% 106.36% 100.91% 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 FY2021 Financial Results .pdf 
