[PETDAG] YoY Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 6,553,910 7,085,905 7,070,116 6,776,966 4,910,471 6,101,188 8,293,564 -3.84% YoY % -7.51% 0.22% 4.33% 38.01% -19.52% -26.43% - Horiz. % 79.02% 85.44% 85.25% 81.71% 59.21% 73.57% 100.00%
PBT -18,428 382,986 291,157 321,134 295,642 283,797 223,137 - YoY % -104.81% 31.54% -9.33% 8.62% 4.17% 27.19% - Horiz. % -8.26% 171.64% 130.48% 143.92% 132.49% 127.19% 100.00%
Tax -9,272 -89,402 -70,826 -66,531 -74,666 -76,268 -65,944 -27.87% YoY % 89.63% -26.23% -6.46% 10.90% 2.10% -15.66% - Horiz. % 14.06% 135.57% 107.40% 100.89% 113.23% 115.66% 100.00%
NP -27,700 293,584 220,331 254,603 220,976 207,529 157,193 - YoY % -109.44% 33.25% -13.46% 15.22% 6.48% 32.02% - Horiz. % -17.62% 186.77% 140.17% 161.97% 140.58% 132.02% 100.00%
NP to SH -29,423 291,196 218,478 253,152 219,402 205,768 155,079 - YoY % -110.10% 33.28% -13.70% 15.38% 6.63% 32.69% - Horiz. % -18.97% 187.77% 140.88% 163.24% 141.48% 132.69% 100.00%
Tax Rate - % 23.34 % 24.33 % 20.72 % 25.26 % 26.87 % 29.55 % - YoY % 0.00% -4.07% 17.42% -17.97% -5.99% -9.07% - Horiz. % 0.00% 78.98% 82.34% 70.12% 85.48% 90.93% 100.00%
Total Cost 6,581,610 6,792,321 6,849,785 6,522,363 4,689,495 5,893,659 8,136,371 -3.47% YoY % -3.10% -0.84% 5.02% 39.08% -20.43% -27.56% - Horiz. % 80.89% 83.48% 84.19% 80.16% 57.64% 72.44% 100.00%
Net Worth 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 4,748,710 476,857,920 -52.36% YoY % -5.41% 2.60% 8.88% 6.01% 4.39% -99.00% - Horiz. % 1.16% 1.23% 1.20% 1.10% 1.04% 1.00% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 49,672 149,018 129,149 139,083 119,214 119,214 119,214 -13.57% YoY % -66.67% 15.38% -7.14% 16.67% 0.00% 0.00% - Horiz. % 41.67% 125.00% 108.33% 116.67% 100.00% 100.00% 100.00%
Div Payout % - % 51.17 % 59.11 % 54.94 % 54.34 % 57.94 % 76.87 % - YoY % 0.00% -13.43% 7.59% 1.10% -6.21% -24.63% - Horiz. % 0.00% 66.57% 76.90% 71.47% 70.69% 75.37% 100.00%
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 4,748,710 476,857,920 -52.36% YoY % -5.41% 2.60% 8.88% 6.01% 4.39% -99.00% - Horiz. % 1.16% 1.23% 1.20% 1.10% 1.04% 1.00% 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.42 % 4.14 % 3.12 % 3.76 % 4.50 % 3.40 % 1.90 % - YoY % -110.14% 32.69% -17.02% -16.44% 32.35% 78.95% - Horiz. % -22.11% 217.89% 164.21% 197.89% 236.84% 178.95% 100.00%
ROE -0.53 % 4.96 % 3.82 % 4.82 % 4.43 % 4.33 % 0.03 % - YoY % -110.69% 29.84% -20.75% 8.80% 2.31% 14,333.33% - Horiz. % -1,766.67% 16,533.33% 12,733.33% 16,066.67% 14,766.67% 14,433.33% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 659.71 713.26 711.67 682.16 494.28 614.14 834.82 -3.84% YoY % -7.51% 0.22% 4.33% 38.01% -19.52% -26.43% - Horiz. % 79.02% 85.44% 85.25% 81.71% 59.21% 73.57% 100.00%
EPS -3.00 29.30 22.00 25.50 22.10 20.70 15.60 - YoY % -110.24% 33.18% -13.73% 15.38% 6.76% 32.69% - Horiz. % -19.23% 187.82% 141.03% 163.46% 141.67% 132.69% 100.00%
DPS 5.00 15.00 13.00 14.00 12.00 12.00 12.00 -13.57% YoY % -66.67% 15.38% -7.14% 16.67% 0.00% 0.00% - Horiz. % 41.67% 125.00% 108.33% 116.67% 100.00% 100.00% 100.00%
NAPS 5.5900 5.9100 5.7600 5.2900 4.9900 4.7800 480.0000 -52.36% YoY % -5.41% 2.60% 8.88% 6.01% 4.39% -99.00% - Horiz. % 1.16% 1.23% 1.20% 1.10% 1.04% 1.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 659.71 713.26 711.67 682.16 494.28 614.14 834.82 -3.84% YoY % -7.51% 0.22% 4.33% 38.01% -19.52% -26.43% - Horiz. % 79.02% 85.44% 85.25% 81.71% 59.21% 73.57% 100.00%
EPS -3.00 29.30 22.00 25.50 22.10 20.70 15.60 - YoY % -110.24% 33.18% -13.73% 15.38% 6.76% 32.69% - Horiz. % -19.23% 187.82% 141.03% 163.46% 141.67% 132.69% 100.00%
DPS 5.00 15.00 13.00 14.00 12.00 12.00 12.00 -13.57% YoY % -66.67% 15.38% -7.14% 16.67% 0.00% 0.00% - Horiz. % 41.67% 125.00% 108.33% 116.67% 100.00% 100.00% 100.00%
NAPS 5.5900 5.9100 5.7600 5.2900 4.9900 4.7800 480.0000 -52.36% YoY % -5.41% 2.60% 8.88% 6.01% 4.39% -99.00% - Horiz. % 1.16% 1.23% 1.20% 1.10% 1.04% 1.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 21.1600 25.0000 24.8800 24.0000 24.1000 20.0000 30.7000 -
P/RPS 3.21 3.51 3.50 3.52 4.88 3.26 3.68 -2.25% YoY % -8.55% 0.29% -0.57% -27.87% 49.69% -11.41% - Horiz. % 87.23% 95.38% 95.11% 95.65% 132.61% 88.59% 100.00%
P/EPS -714.46 85.29 113.13 94.18 109.12 96.56 196.67 - YoY % -937.68% -24.61% 20.12% -13.69% 13.01% -50.90% - Horiz. % -363.28% 43.37% 57.52% 47.89% 55.48% 49.10% 100.00%
EY -0.14 1.17 0.88 1.06 0.92 1.04 0.51 - YoY % -111.97% 32.95% -16.98% 15.22% -11.54% 103.92% - Horiz. % -27.45% 229.41% 172.55% 207.84% 180.39% 203.92% 100.00%
DY 0.24 0.60 0.52 0.58 0.50 0.60 0.39 -7.77% YoY % -60.00% 15.38% -10.34% 16.00% -16.67% 53.85% - Horiz. % 61.54% 153.85% 133.33% 148.72% 128.21% 153.85% 100.00%
P/NAPS 3.79 4.23 4.32 4.54 4.83 4.18 0.06 99.44% YoY % -10.40% -2.08% -4.85% -6.00% 15.55% 6,866.67% - Horiz. % 6,316.67% 7,050.00% 7,200.00% 7,566.67% 8,050.00% 6,966.67% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 28/05/19 18/05/18 18/05/17 11/05/16 11/05/15 06/05/14 -
Price 20.2200 24.7200 26.2800 24.0800 22.7000 21.6400 30.2400 -
P/RPS 3.06 3.47 3.69 3.53 4.59 3.52 3.62 -2.76% YoY % -11.82% -5.96% 4.53% -23.09% 30.40% -2.76% - Horiz. % 84.53% 95.86% 101.93% 97.51% 126.80% 97.24% 100.00%
P/EPS -682.72 84.34 119.50 94.50 102.79 104.48 193.72 - YoY % -909.49% -29.42% 26.46% -8.06% -1.62% -46.07% - Horiz. % -352.43% 43.54% 61.69% 48.78% 53.06% 53.93% 100.00%
EY -0.15 1.19 0.84 1.06 0.97 0.96 0.52 - YoY % -112.61% 41.67% -20.75% 9.28% 1.04% 84.62% - Horiz. % -28.85% 228.85% 161.54% 203.85% 186.54% 184.62% 100.00%
DY 0.25 0.61 0.49 0.58 0.53 0.55 0.40 -7.53% YoY % -59.02% 24.49% -15.52% 9.43% -3.64% 37.50% - Horiz. % 62.50% 152.50% 122.50% 145.00% 132.50% 137.50% 100.00%
P/NAPS 3.62 4.18 4.56 4.55 4.55 4.53 0.06 97.92% YoY % -13.40% -8.33% 0.22% 0.00% 0.44% 7,450.00% - Horiz. % 6,033.33% 6,966.67% 7,600.00% 7,583.33% 7,583.33% 7,550.00% 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 FY2017 Financial Results.pdf 
