[PETDAG] QoQ Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 7,794,209 7,807,228 7,606,229 7,085,905 7,901,329 7,819,296 7,278,012 4.66% QoQ % -0.17% 2.64% 7.34% -10.32% 1.05% 7.44% - Horiz. % 107.09% 107.27% 104.51% 97.36% 108.56% 107.44% 100.00%
PBT 190,568 317,691 237,628 382,986 70,126 391,486 424,258 -41.26% QoQ % -40.01% 33.69% -37.95% 446.14% -82.09% -7.72% - Horiz. % 44.92% 74.88% 56.01% 90.27% 16.53% 92.28% 100.00%
Tax -61,405 -77,181 -63,249 -89,402 -22,646 -120,370 -101,724 -28.51% QoQ % 20.44% -22.03% 29.25% -294.78% 81.19% -18.33% - Horiz. % 60.36% 75.87% 62.18% 87.89% 22.26% 118.33% 100.00%
NP 129,163 240,510 174,379 293,584 47,480 271,116 322,534 -45.58% QoQ % -46.30% 37.92% -40.60% 518.33% -82.49% -15.94% - Horiz. % 40.05% 74.57% 54.07% 91.02% 14.72% 84.06% 100.00%
NP to SH 126,588 239,001 172,751 291,196 46,682 270,270 314,421 -45.39% QoQ % -47.03% 38.35% -40.68% 523.79% -82.73% -14.04% - Horiz. % 40.26% 76.01% 54.94% 92.61% 14.85% 85.96% 100.00%
Tax Rate 32.22 % 24.29 % 26.62 % 23.34 % 32.29 % 30.75 % 23.98 % 21.70% QoQ % 32.65% -8.75% 14.05% -27.72% 5.01% 28.23% - Horiz. % 134.36% 101.29% 111.01% 97.33% 134.65% 128.23% 100.00%
Total Cost 7,665,046 7,566,718 7,431,850 6,792,321 7,853,849 7,548,180 6,955,478 6.67% QoQ % 1.30% 1.81% 9.42% -13.52% 4.05% 8.52% - Horiz. % 110.20% 108.79% 106.85% 97.65% 112.92% 108.52% 100.00%
Net Worth 5,980,593 6,010,396 5,911,051 5,871,312 5,901,116 6,010,396 5,891,182 1.01% QoQ % -0.50% 1.68% 0.68% -0.51% -1.82% 2.02% - Horiz. % 101.52% 102.02% 100.34% 99.66% 100.17% 102.02% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 397,381 158,952 139,083 149,018 248,363 158,952 158,952 83.89% QoQ % 150.00% 14.29% -6.67% -40.00% 56.25% 0.00% - Horiz. % 250.00% 100.00% 87.50% 93.75% 156.25% 100.00% 100.00%
Div Payout % 313.92 % 66.51 % 80.51 % 51.17 % 532.03 % 58.81 % 50.55 % 236.73% QoQ % 371.99% -17.39% 57.34% -90.38% 804.66% 16.34% - Horiz. % 621.01% 131.57% 159.27% 101.23% 1,052.48% 116.34% 100.00%
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 5,980,593 6,010,396 5,911,051 5,871,312 5,901,116 6,010,396 5,891,182 1.01% QoQ % -0.50% 1.68% 0.68% -0.51% -1.82% 2.02% - Horiz. % 101.52% 102.02% 100.34% 99.66% 100.17% 102.02% 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.66 % 3.08 % 2.29 % 4.14 % 0.60 % 3.47 % 4.43 % -47.93% QoQ % -46.10% 34.50% -44.69% 590.00% -82.71% -21.67% - Horiz. % 37.47% 69.53% 51.69% 93.45% 13.54% 78.33% 100.00%
ROE 2.12 % 3.98 % 2.92 % 4.96 % 0.79 % 4.50 % 5.34 % -45.89% QoQ % -46.73% 36.30% -41.13% 527.85% -82.44% -15.73% - Horiz. % 39.70% 74.53% 54.68% 92.88% 14.79% 84.27% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 784.56 785.87 765.63 713.26 795.34 787.08 732.60 4.66% QoQ % -0.17% 2.64% 7.34% -10.32% 1.05% 7.44% - Horiz. % 107.09% 107.27% 104.51% 97.36% 108.56% 107.44% 100.00%
EPS 12.70 24.10 17.40 29.30 4.70 27.20 31.60 -45.45% QoQ % -47.30% 38.51% -40.61% 523.40% -82.72% -13.92% - Horiz. % 40.19% 76.27% 55.06% 92.72% 14.87% 86.08% 100.00%
DPS 40.00 16.00 14.00 15.00 25.00 16.00 16.00 83.89% QoQ % 150.00% 14.29% -6.67% -40.00% 56.25% 0.00% - Horiz. % 250.00% 100.00% 87.50% 93.75% 156.25% 100.00% 100.00%
NAPS 6.0200 6.0500 5.9500 5.9100 5.9400 6.0500 5.9300 1.01% QoQ % -0.50% 1.68% 0.68% -0.51% -1.82% 2.02% - Horiz. % 101.52% 102.02% 100.34% 99.66% 100.17% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 784.56 785.87 765.63 713.26 795.34 787.08 732.60 4.66% QoQ % -0.17% 2.64% 7.34% -10.32% 1.05% 7.44% - Horiz. % 107.09% 107.27% 104.51% 97.36% 108.56% 107.44% 100.00%
EPS 12.70 24.10 17.40 29.30 4.70 27.20 31.60 -45.45% QoQ % -47.30% 38.51% -40.61% 523.40% -82.72% -13.92% - Horiz. % 40.19% 76.27% 55.06% 92.72% 14.87% 86.08% 100.00%
DPS 40.00 16.00 14.00 15.00 25.00 16.00 16.00 83.89% QoQ % 150.00% 14.29% -6.67% -40.00% 56.25% 0.00% - Horiz. % 250.00% 100.00% 87.50% 93.75% 156.25% 100.00% 100.00%
NAPS 6.0200 6.0500 5.9500 5.9100 5.9400 6.0500 5.9300 1.01% QoQ % -0.50% 1.68% 0.68% -0.51% -1.82% 2.02% - Horiz. % 101.52% 102.02% 100.34% 99.66% 100.17% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 23.1000 23.6000 25.4000 25.0000 26.5000 26.2600 24.8000 -
P/RPS 2.94 3.00 3.32 3.51 3.33 3.34 3.39 -9.03% QoQ % -2.00% -9.64% -5.41% 5.41% -0.30% -1.47% - Horiz. % 86.73% 88.50% 97.94% 103.54% 98.23% 98.53% 100.00%
P/EPS 181.29 98.10 146.07 85.29 563.95 96.53 78.36 74.66% QoQ % 84.80% -32.84% 71.26% -84.88% 484.22% 23.19% - Horiz. % 231.36% 125.19% 186.41% 108.84% 719.69% 123.19% 100.00%
EY 0.55 1.02 0.68 1.17 0.18 1.04 1.28 -42.97% QoQ % -46.08% 50.00% -41.88% 550.00% -82.69% -18.75% - Horiz. % 42.97% 79.69% 53.12% 91.41% 14.06% 81.25% 100.00%
DY 1.73 0.68 0.55 0.60 0.94 0.61 0.65 91.71% QoQ % 154.41% 23.64% -8.33% -36.17% 54.10% -6.15% - Horiz. % 266.15% 104.62% 84.62% 92.31% 144.62% 93.85% 100.00%
P/NAPS 3.84 3.90 4.27 4.23 4.46 4.34 4.18 -5.48% QoQ % -1.54% -8.67% 0.95% -5.16% 2.76% 3.83% - Horiz. % 91.87% 93.30% 102.15% 101.20% 106.70% 103.83% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 22/11/19 23/08/19 28/05/19 26/02/19 27/11/18 20/08/18 -
Price 21.4000 24.1000 23.2600 24.7200 26.8000 27.1000 26.9000 -
P/RPS 2.73 3.07 3.04 3.47 3.37 3.44 3.67 -17.86% QoQ % -11.07% 0.99% -12.39% 2.97% -2.03% -6.27% - Horiz. % 74.39% 83.65% 82.83% 94.55% 91.83% 93.73% 100.00%
P/EPS 167.95 100.18 133.76 84.34 570.34 99.61 84.99 57.28% QoQ % 67.65% -25.10% 58.60% -85.21% 472.57% 17.20% - Horiz. % 197.61% 117.87% 157.38% 99.24% 671.07% 117.20% 100.00%
EY 0.60 1.00 0.75 1.19 0.18 1.00 1.18 -36.22% QoQ % -40.00% 33.33% -36.97% 561.11% -82.00% -15.25% - Horiz. % 50.85% 84.75% 63.56% 100.85% 15.25% 84.75% 100.00%
DY 1.87 0.66 0.60 0.61 0.93 0.59 0.59 115.32% QoQ % 183.33% 10.00% -1.64% -34.41% 57.63% 0.00% - Horiz. % 316.95% 111.86% 101.69% 103.39% 157.63% 100.00% 100.00%
P/NAPS 3.55 3.98 3.91 4.18 4.51 4.48 4.54 -15.09% QoQ % -10.80% 1.79% -6.46% -7.32% 0.67% -1.32% - Horiz. % 78.19% 87.67% 86.12% 92.07% 99.34% 98.68% 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 1 FY2019 Financial Results.pdf 
