[PETDAG] YoY Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Revenue 6,776,966 4,910,471 6,101,188 8,293,564 7,618,972 6,852,755 6,852,755 -0.22% YoY % 38.01% -19.52% -26.43% 8.85% 11.18% 0.00% - Horiz. % 98.89% 71.66% 89.03% 121.03% 111.18% 100.00% 100.00%
PBT 321,134 295,642 283,797 223,137 326,969 339,686 339,686 -1.12% YoY % 8.62% 4.17% 27.19% -31.76% -3.74% 0.00% - Horiz. % 94.54% 87.03% 83.55% 65.69% 96.26% 100.00% 100.00%
Tax -66,531 -74,666 -76,268 -65,944 -87,597 -91,802 -91,802 -6.23% YoY % 10.90% 2.10% -15.66% 24.72% 4.58% 0.00% - Horiz. % 72.47% 81.33% 83.08% 71.83% 95.42% 100.00% 100.00%
NP 254,603 220,976 207,529 157,193 239,372 247,884 247,884 0.54% YoY % 15.22% 6.48% 32.02% -34.33% -3.43% 0.00% - Horiz. % 102.71% 89.14% 83.72% 63.41% 96.57% 100.00% 100.00%
NP to SH 253,152 219,402 205,768 155,079 237,097 246,211 246,211 0.56% YoY % 15.38% 6.63% 32.69% -34.59% -3.70% 0.00% - Horiz. % 102.82% 89.11% 83.57% 62.99% 96.30% 100.00% 100.00%
Tax Rate 20.72 % 25.26 % 26.87 % 29.55 % 26.79 % 27.03 % 27.03 % -5.18% YoY % -17.97% -5.99% -9.07% 10.30% -0.89% 0.00% - Horiz. % 76.66% 93.45% 99.41% 109.32% 99.11% 100.00% 100.00%
Total Cost 6,522,363 4,689,495 5,893,659 8,136,371 7,379,600 6,604,871 6,604,871 -0.25% YoY % 39.08% -20.43% -27.56% 10.25% 11.73% 0.00% - Horiz. % 98.75% 71.00% 89.23% 123.19% 111.73% 100.00% 100.00%
Net Worth 5,255,371 4,957,335 4,748,710 476,857,920 5,046,746 4,917,597 - - YoY % 6.01% 4.39% -99.00% 9,348.82% 2.63% 0.00% - Horiz. % 106.87% 100.81% 96.57% 9,696.97% 102.63% 100.00% -
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Div 139,083 119,214 119,214 119,214 173,854 173,854 173,854 -4.36% YoY % 16.67% 0.00% 0.00% -31.43% 0.00% 0.00% - Horiz. % 80.00% 68.57% 68.57% 68.57% 100.00% 100.00% 100.00%
Div Payout % 54.94 % 54.34 % 57.94 % 76.87 % 73.33 % 70.61 % 70.61 % -4.89% YoY % 1.10% -6.21% -24.63% 4.83% 3.85% 0.00% - Horiz. % 77.81% 76.96% 82.06% 108.87% 103.85% 100.00% 100.00%
Equity 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Net Worth 5,255,371 4,957,335 4,748,710 476,857,920 5,046,746 4,917,597 - - YoY % 6.01% 4.39% -99.00% 9,348.82% 2.63% 0.00% - Horiz. % 106.87% 100.81% 96.57% 9,696.97% 102.63% 100.00% -
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 - YoY % 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 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
NP Margin 3.76 % 4.50 % 3.40 % 1.90 % 3.14 % 3.62 % 3.62 % 0.76% YoY % -16.44% 32.35% 78.95% -39.49% -13.26% 0.00% - Horiz. % 103.87% 124.31% 93.92% 52.49% 86.74% 100.00% 100.00%
ROE 4.82 % 4.43 % 4.33 % 0.03 % 4.70 % 5.01 % - % - YoY % 8.80% 2.31% 14,333.33% -99.36% -6.19% 0.00% - Horiz. % 96.21% 88.42% 86.43% 0.60% 93.81% 100.00% -
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
RPS 682.16 494.28 614.14 834.82 766.92 689.79 689.79 -0.22% YoY % 38.01% -19.52% -26.43% 8.85% 11.18% 0.00% - Horiz. % 98.89% 71.66% 89.03% 121.03% 111.18% 100.00% 100.00%
EPS 25.50 22.10 20.70 15.60 23.90 24.80 24.80 0.56% YoY % 15.38% 6.76% 32.69% -34.73% -3.63% 0.00% - Horiz. % 102.82% 89.11% 83.47% 62.90% 96.37% 100.00% 100.00%
DPS 14.00 12.00 12.00 12.00 17.50 17.50 17.50 -4.36% YoY % 16.67% 0.00% 0.00% -31.43% 0.00% 0.00% - Horiz. % 80.00% 68.57% 68.57% 68.57% 100.00% 100.00% 100.00%
NAPS 5.2900 4.9900 4.7800 480.0000 5.0800 4.9500 - - YoY % 6.01% 4.39% -99.00% 9,348.82% 2.63% 0.00% - Horiz. % 106.87% 100.81% 96.57% 9,696.97% 102.63% 100.00% -
Adjusted Per Share Value based on latest NOSH - 993,454 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
RPS 682.16 494.28 614.14 834.82 766.92 689.79 689.79 -0.22% YoY % 38.01% -19.52% -26.43% 8.85% 11.18% 0.00% - Horiz. % 98.89% 71.66% 89.03% 121.03% 111.18% 100.00% 100.00%
EPS 25.50 22.10 20.70 15.60 23.90 24.80 24.80 0.56% YoY % 15.38% 6.76% 32.69% -34.73% -3.63% 0.00% - Horiz. % 102.82% 89.11% 83.47% 62.90% 96.37% 100.00% 100.00%
DPS 14.00 12.00 12.00 12.00 17.50 17.50 17.50 -4.36% YoY % 16.67% 0.00% 0.00% -31.43% 0.00% 0.00% - Horiz. % 80.00% 68.57% 68.57% 68.57% 100.00% 100.00% 100.00%
NAPS 5.2900 4.9900 4.7800 480.0000 5.0800 4.9500 - - YoY % 6.01% 4.39% -99.00% 9,348.82% 2.63% 0.00% - Horiz. % 106.87% 100.81% 96.57% 9,696.97% 102.63% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/12/11 30/03/12 -
Price 24.0000 24.1000 20.0000 30.7000 23.1000 17.8000 18.9400 -
P/RPS 3.52 4.88 3.26 3.68 3.01 2.58 2.75 5.06% YoY % -27.87% 49.69% -11.41% 22.26% 16.67% -6.18% - Horiz. % 128.00% 177.45% 118.55% 133.82% 109.45% 93.82% 100.00%
P/EPS 94.18 109.12 96.56 196.67 96.79 71.82 76.42 4.27% YoY % -13.69% 13.01% -50.90% 103.19% 34.77% -6.02% - Horiz. % 123.24% 142.79% 126.35% 257.35% 126.66% 93.98% 100.00%
EY 1.06 0.92 1.04 0.51 1.03 1.39 1.31 -4.14% YoY % 15.22% -11.54% 103.92% -50.49% -25.90% 6.11% - Horiz. % 80.92% 70.23% 79.39% 38.93% 78.63% 106.11% 100.00%
DY 0.58 0.50 0.60 0.39 0.76 0.98 0.92 -8.81% YoY % 16.00% -16.67% 53.85% -48.68% -22.45% 6.52% - Horiz. % 63.04% 54.35% 65.22% 42.39% 82.61% 106.52% 100.00%
P/NAPS 4.54 4.83 4.18 0.06 4.55 3.60 0.00 - YoY % -6.00% 15.55% 6,866.67% -98.68% 26.39% 0.00% - Horiz. % 126.11% 134.17% 116.11% 1.67% 126.39% 100.00% -
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Date 18/05/17 11/05/16 11/05/15 06/05/14 23/05/13 21/05/12 - -
Price 24.0800 22.7000 21.6400 30.2400 25.2400 19.4800 0.0000 -
P/RPS 3.53 4.59 3.52 3.62 3.29 2.82 0.00 - YoY % -23.09% 30.40% -2.76% 10.03% 16.67% 0.00% - Horiz. % 125.18% 162.77% 124.82% 128.37% 116.67% 100.00% -
P/EPS 94.50 102.79 104.48 193.72 105.76 78.60 0.00 - YoY % -8.06% -1.62% -46.07% 83.17% 34.55% 0.00% - Horiz. % 120.23% 130.78% 132.93% 246.46% 134.55% 100.00% -
EY 1.06 0.97 0.96 0.52 0.95 1.27 0.00 - YoY % 9.28% 1.04% 84.62% -45.26% -25.20% 0.00% - Horiz. % 83.46% 76.38% 75.59% 40.94% 74.80% 100.00% -
DY 0.58 0.53 0.55 0.40 0.69 0.90 0.00 - YoY % 9.43% -3.64% 37.50% -42.03% -23.33% 0.00% - Horiz. % 64.44% 58.89% 61.11% 44.44% 76.67% 100.00% -
P/NAPS 4.55 4.55 4.53 0.06 4.97 3.94 0.00 - YoY % 0.00% 0.44% 7,450.00% -98.79% 26.14% 0.00% - Horiz. % 115.48% 115.48% 114.97% 1.52% 126.14% 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 FY2014 Financial Results.pdf 
