[PETDAG] YoY TTM Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Revenue 23,525,743 23,900,199 30,148,622 33,016,514 30,281,180 6,852,755 13,705,510 11.40% YoY % -1.57% -20.73% -8.69% 9.03% 341.88% -50.00% - Horiz. % 171.65% 174.38% 219.97% 240.90% 220.94% 50.00% 100.00%
PBT 1,227,794 1,096,419 769,952 1,005,609 1,152,456 339,686 679,372 12.56% YoY % 11.98% 42.40% -23.43% -12.74% 239.27% -50.00% - Horiz. % 180.72% 161.39% 113.33% 148.02% 169.64% 50.00% 100.00%
Tax -247,699 -288,348 -211,466 -268,807 -317,698 -91,802 -183,604 6.17% YoY % 14.10% -36.36% 21.33% 15.39% -246.07% 50.00% - Horiz. % 134.91% 157.05% 115.18% 146.41% 173.03% 50.00% 100.00%
NP 980,095 808,071 558,486 736,802 834,758 247,884 495,768 14.59% YoY % 21.29% 44.69% -24.20% -11.73% 236.75% -50.00% - Horiz. % 197.69% 162.99% 112.65% 148.62% 168.38% 50.00% 100.00%
NP to SH 978,358 803,609 552,261 729,736 827,732 246,211 492,422 14.71% YoY % 21.75% 45.51% -24.32% -11.84% 236.19% -50.00% - Horiz. % 198.68% 163.20% 112.15% 148.19% 168.09% 50.00% 100.00%
Tax Rate 20.17 % 26.30 % 27.46 % 26.73 % 27.57 % 27.03 % 27.03 % -5.68% YoY % -23.31% -4.22% 2.73% -3.05% 2.00% 0.00% - Horiz. % 74.62% 97.30% 101.59% 98.89% 102.00% 100.00% 100.00%
Total Cost 22,545,648 23,092,128 29,590,136 32,279,712 29,446,422 6,604,871 13,209,742 11.28% YoY % -2.37% -21.96% -8.33% 9.62% 345.83% -50.00% - Horiz. % 170.67% 174.81% 224.00% 244.36% 222.91% 50.00% 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 715,286 595,680 596,072 640,777 695,417 173,854 347,708 15.51% YoY % 20.08% -0.07% -6.98% -7.86% 300.00% -50.00% - Horiz. % 205.71% 171.32% 171.43% 184.29% 200.00% 50.00% 100.00%
Div Payout % 73.11 % 74.13 % 107.93 % 87.81 % 84.01 % 70.61 % 70.61 % 0.70% YoY % -1.38% -31.32% 22.91% 4.52% 18.98% 0.00% - Horiz. % 103.54% 104.99% 152.85% 124.36% 118.98% 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 4.17 % 3.38 % 1.85 % 2.23 % 2.76 % 3.62 % 3.62 % 2.87% YoY % 23.37% 82.70% -17.04% -19.20% -23.76% 0.00% - Horiz. % 115.19% 93.37% 51.10% 61.60% 76.24% 100.00% 100.00%
ROE 18.62 % 16.21 % 11.63 % 0.15 % 16.40 % 5.01 % - % - YoY % 14.87% 39.38% 7,653.33% -99.09% 227.35% 0.00% - Horiz. % 371.66% 323.55% 232.14% 2.99% 327.35% 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 2,368.08 2,405.77 3,034.73 3,323.41 3,048.07 689.79 1,379.58 11.40% YoY % -1.57% -20.73% -8.69% 9.03% 341.88% -50.00% - Horiz. % 171.65% 174.38% 219.97% 240.90% 220.94% 50.00% 100.00%
EPS 98.48 80.89 55.59 73.45 83.32 24.78 49.57 14.71% YoY % 21.75% 45.51% -24.32% -11.85% 236.24% -50.01% - Horiz. % 198.67% 163.18% 112.14% 148.17% 168.09% 49.99% 100.00%
DPS 72.00 60.00 60.00 64.50 70.00 17.50 35.00 15.51% YoY % 20.00% 0.00% -6.98% -7.86% 300.00% -50.00% - Horiz. % 205.71% 171.43% 171.43% 184.29% 200.00% 50.00% 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 2,368.08 2,405.77 3,034.73 3,323.41 3,048.07 689.79 1,379.58 11.40% YoY % -1.57% -20.73% -8.69% 9.03% 341.88% -50.00% - Horiz. % 171.65% 174.38% 219.97% 240.90% 220.94% 50.00% 100.00%
EPS 98.48 80.89 55.59 73.45 83.32 24.78 49.57 14.71% YoY % 21.75% 45.51% -24.32% -11.85% 236.24% -50.01% - Horiz. % 198.67% 163.18% 112.14% 148.17% 168.09% 49.99% 100.00%
DPS 72.00 60.00 60.00 64.50 70.00 17.50 35.00 15.51% YoY % 20.00% 0.00% -6.98% -7.86% 300.00% -50.00% - Horiz. % 205.71% 171.43% 171.43% 184.29% 200.00% 50.00% 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 1.01 1.00 0.66 0.92 0.76 2.58 1.37 -5.91% YoY % 1.00% 51.52% -28.26% 21.05% -70.54% 88.32% - Horiz. % 73.72% 72.99% 48.18% 67.15% 55.47% 188.32% 100.00%
P/EPS 24.37 29.79 35.98 41.79 27.72 71.82 38.21 -8.60% YoY % -18.19% -17.20% -13.90% 50.76% -61.40% 87.96% - Horiz. % 63.78% 77.96% 94.16% 109.37% 72.55% 187.96% 100.00%
EY 4.10 3.36 2.78 2.39 3.61 1.39 2.62 9.36% YoY % 22.02% 20.86% 16.32% -33.80% 159.71% -46.95% - Horiz. % 156.49% 128.24% 106.11% 91.22% 137.79% 53.05% 100.00%
DY 3.00 2.49 3.00 2.10 3.03 0.98 1.85 10.15% YoY % 20.48% -17.00% 42.86% -30.69% 209.18% -47.03% - Horiz. % 162.16% 134.59% 162.16% 113.51% 163.78% 52.97% 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 1.02 0.94 0.71 0.91 0.83 2.82 0.00 - YoY % 8.51% 32.39% -21.98% 9.64% -70.57% 0.00% - Horiz. % 36.17% 33.33% 25.18% 32.27% 29.43% 100.00% -
P/EPS 24.45 28.06 38.93 41.17 30.29 78.60 0.00 - YoY % -12.87% -27.92% -5.44% 35.92% -61.46% 0.00% - Horiz. % 31.11% 35.70% 49.53% 52.38% 38.54% 100.00% -
EY 4.09 3.56 2.57 2.43 3.30 1.27 0.00 - YoY % 14.89% 38.52% 5.76% -26.36% 159.84% 0.00% - Horiz. % 322.05% 280.31% 202.36% 191.34% 259.84% 100.00% -
DY 2.99 2.64 2.77 2.13 2.77 0.90 0.00 - YoY % 13.26% -4.69% 30.05% -23.10% 207.78% 0.00% - Horiz. % 332.22% 293.33% 307.78% 236.67% 307.78% 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 
