[PETDAG] YoY Quarter Result on 2014-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 6,994,850 5,937,164 6,047,568 7,452,818 8,385,988 7,688,001 7,422,923 -0.98% YoY % 17.81% -1.83% -18.86% -11.13% 9.08% 3.57% - Horiz. % 94.23% 79.98% 81.47% 100.40% 112.97% 103.57% 100.00%
PBT 370,910 331,405 129,145 11,739 193,784 250,756 307,724 3.16% YoY % 11.92% 156.61% 1,000.14% -93.94% -22.72% -18.51% - Horiz. % 120.53% 107.70% 41.97% 3.81% 62.97% 81.49% 100.00%
Tax -90,878 -70,987 -36,826 -11,114 -41,214 -72,970 -84,663 1.19% YoY % -28.02% -92.76% -231.35% 73.03% 43.52% 13.81% - Horiz. % 107.34% 83.85% 43.50% 13.13% 48.68% 86.19% 100.00%
NP 280,032 260,418 92,319 625 152,570 177,786 223,061 3.86% YoY % 7.53% 182.08% 14,671.04% -99.59% -14.18% -20.30% - Horiz. % 125.54% 116.75% 41.39% 0.28% 68.40% 79.70% 100.00%
NP to SH 278,576 261,490 92,113 445 151,321 176,498 221,759 3.87% YoY % 6.53% 183.88% 20,599.55% -99.71% -14.26% -20.41% - Horiz. % 125.62% 117.92% 41.54% 0.20% 68.24% 79.59% 100.00%
Tax Rate 24.50 % 21.42 % 28.52 % 94.68 % 21.27 % 29.10 % 27.51 % -1.91% YoY % 14.38% -24.89% -69.88% 345.13% -26.91% 5.78% - Horiz. % 89.06% 77.86% 103.67% 344.17% 77.32% 105.78% 100.00%
Total Cost 6,714,818 5,676,746 5,955,249 7,452,193 8,233,418 7,510,215 7,199,862 -1.15% YoY % 18.29% -4.68% -20.09% -9.49% 9.63% 4.31% - Horiz. % 93.26% 78.85% 82.71% 103.50% 114.36% 104.31% 100.00%
Net Worth 6,009,282 5,305,044 4,947,400 4,748,710 478,844,828 4,808,317 4,783,232 3.87% YoY % 13.27% 7.23% 4.18% -99.01% 9,858.68% 0.52% - Horiz. % 125.63% 110.91% 103.43% 99.28% 10,010.90% 100.52% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 487,507 298,036 198,690 218,559 173,854 173,854 497,217 -0.33% YoY % 63.57% 50.00% -9.09% 25.71% 0.00% -65.03% - Horiz. % 98.05% 59.94% 39.96% 43.96% 34.97% 34.97% 100.00%
Div Payout % 175.00 % 113.98 % 215.70 % 49,114.58 % 114.89 % 98.50 % 224.22 % -4.04% YoY % 53.54% -47.16% -99.56% 42,649.22% 16.64% -56.07% - Horiz. % 78.05% 50.83% 96.20% 21,904.64% 51.24% 43.93% 100.00%
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,009,282 5,305,044 4,947,400 4,748,710 478,844,828 4,808,317 4,783,232 3.87% YoY % 13.27% 7.23% 4.18% -99.01% 9,858.68% 0.52% - Horiz. % 125.63% 110.91% 103.43% 99.28% 10,010.90% 100.52% 100.00%
NOSH 994,914 993,454 993,454 993,454 993,454 993,454 994,435 0.01% YoY % 0.15% 0.00% 0.00% 0.00% 0.00% -0.10% - Horiz. % 100.05% 99.90% 99.90% 99.90% 99.90% 99.90% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.00 % 4.39 % 1.53 % 0.01 % 1.82 % 2.31 % 3.01 % 4.85% YoY % -8.88% 186.93% 15,200.00% -99.45% -21.21% -23.26% - Horiz. % 132.89% 145.85% 50.83% 0.33% 60.47% 76.74% 100.00%
ROE 4.64 % 4.93 % 1.86 % 0.01 % 0.03 % 3.67 % 4.64 % - YoY % -5.88% 165.05% 18,500.00% -66.67% -99.18% -20.91% - Horiz. % 100.00% 106.25% 40.09% 0.22% 0.65% 79.09% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 703.06 597.63 608.74 750.19 844.12 773.87 746.45 -0.99% YoY % 17.64% -1.83% -18.86% -11.13% 9.08% 3.67% - Horiz. % 94.19% 80.06% 81.55% 100.50% 113.08% 103.67% 100.00%
EPS 28.00 26.30 9.30 0.04 15.20 17.80 22.30 3.86% YoY % 6.46% 182.80% 23,150.00% -99.74% -14.61% -20.18% - Horiz. % 125.56% 117.94% 41.70% 0.18% 68.16% 79.82% 100.00%
DPS 49.00 30.00 20.00 22.00 17.50 17.50 50.00 -0.34% YoY % 63.33% 50.00% -9.09% 25.71% 0.00% -65.00% - Horiz. % 98.00% 60.00% 40.00% 44.00% 35.00% 35.00% 100.00%
NAPS 6.0400 5.3400 4.9800 4.7800 482.0000 4.8400 4.8100 3.86% YoY % 13.11% 7.23% 4.18% -99.01% 9,858.68% 0.62% - Horiz. % 125.57% 111.02% 103.53% 99.38% 10,020.79% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 704.09 597.63 608.74 750.19 844.12 773.87 747.18 -0.98% YoY % 17.81% -1.83% -18.86% -11.13% 9.08% 3.57% - Horiz. % 94.23% 79.98% 81.47% 100.40% 112.97% 103.57% 100.00%
EPS 28.04 26.30 9.30 0.04 15.20 17.80 22.32 3.87% YoY % 6.62% 182.80% 23,150.00% -99.74% -14.61% -20.25% - Horiz. % 125.63% 117.83% 41.67% 0.18% 68.10% 79.75% 100.00%
DPS 49.07 30.00 20.00 22.00 17.50 17.50 50.05 -0.33% YoY % 63.57% 50.00% -9.09% 25.71% 0.00% -65.03% - Horiz. % 98.04% 59.94% 39.96% 43.96% 34.97% 34.97% 100.00%
NAPS 6.0489 5.3400 4.9800 4.7800 482.0000 4.8400 4.8147 3.87% YoY % 13.28% 7.23% 4.18% -99.01% 9,858.68% 0.53% - Horiz. % 125.63% 110.91% 103.43% 99.28% 10,011.01% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 24.2600 23.8000 24.8600 17.1200 31.4400 23.5000 17.8000 -
P/RPS 3.45 3.98 4.08 2.28 3.72 3.04 2.38 6.38% YoY % -13.32% -2.45% 78.95% -38.71% 22.37% 27.73% - Horiz. % 144.96% 167.23% 171.43% 95.80% 156.30% 127.73% 100.00%
P/EPS 86.64 90.42 268.12 38,220.07 206.41 132.27 79.82 1.37% YoY % -4.18% -66.28% -99.30% 18,416.58% 56.05% 65.71% - Horiz. % 108.54% 113.28% 335.91% 47,882.82% 258.59% 165.71% 100.00%
EY 1.15 1.11 0.37 0.00 0.48 0.76 1.25 -1.38% YoY % 3.60% 200.00% 0.00% 0.00% -36.84% -39.20% - Horiz. % 92.00% 88.80% 29.60% 0.00% 38.40% 60.80% 100.00%
DY 2.02 1.26 0.80 1.29 0.56 0.74 2.81 -5.35% YoY % 60.32% 57.50% -37.98% 130.36% -24.32% -73.67% - Horiz. % 71.89% 44.84% 28.47% 45.91% 19.93% 26.33% 100.00%
P/NAPS 4.02 4.46 4.99 3.58 0.07 4.86 3.70 1.39% YoY % -9.87% -10.62% 39.39% 5,014.29% -98.56% 31.35% - Horiz. % 108.65% 120.54% 134.86% 96.76% 1.89% 131.35% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 19/02/16 12/02/15 06/02/14 06/03/13 24/02/12 -
Price 25.7000 24.2400 25.4000 17.0000 30.5000 23.5000 18.0000 -
P/RPS 3.66 4.06 4.17 2.27 3.61 3.04 2.41 7.21% YoY % -9.85% -2.64% 83.70% -37.12% 18.75% 26.14% - Horiz. % 151.87% 168.46% 173.03% 94.19% 149.79% 126.14% 100.00%
P/EPS 91.79 92.09 273.94 37,952.18 200.24 132.27 80.72 2.16% YoY % -0.33% -66.38% -99.28% 18,853.35% 51.39% 63.86% - Horiz. % 113.71% 114.09% 339.37% 47,017.07% 248.07% 163.86% 100.00%
EY 1.09 1.09 0.37 0.00 0.50 0.76 1.24 -2.12% YoY % 0.00% 194.59% 0.00% 0.00% -34.21% -38.71% - Horiz. % 87.90% 87.90% 29.84% 0.00% 40.32% 61.29% 100.00%
DY 1.91 1.24 0.79 1.29 0.57 0.74 2.78 -6.06% YoY % 54.03% 56.96% -38.76% 126.32% -22.97% -73.38% - Horiz. % 68.71% 44.60% 28.42% 46.40% 20.50% 26.62% 100.00%
P/NAPS 4.25 4.54 5.10 3.56 0.06 4.86 3.74 2.15% YoY % -6.39% -10.98% 43.26% 5,833.33% -98.77% 29.95% - Horiz. % 113.64% 121.39% 136.36% 95.19% 1.60% 129.95% 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 FY2014 Financial Results.pdf 
