[PETDAG] YoY TTM Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 25,020,331 17,260,354 29,761,576 30,084,542 27,264,250 23,525,743 23,900,199 0.77% YoY % 44.96% -42.00% -1.07% 10.34% 15.89% -1.57% - Horiz. % 104.69% 72.22% 124.52% 125.88% 114.08% 98.43% 100.00%
PBT 634,026 690,303 727,459 1,268,856 1,417,602 1,227,794 1,096,419 -8.72% YoY % -8.15% -5.11% -42.67% -10.49% 15.46% 11.98% - Horiz. % 57.83% 62.96% 66.35% 115.73% 129.29% 111.98% 100.00%
Tax -173,608 -199,027 -211,107 -334,142 93,096 -247,699 -288,348 -8.10% YoY % 12.77% 5.72% 36.82% -458.92% 137.58% 14.10% - Horiz. % 60.21% 69.02% 73.21% 115.88% -32.29% 85.90% 100.00%
NP 460,418 491,276 516,352 934,714 1,510,698 980,095 808,071 -8.95% YoY % -6.28% -4.86% -44.76% -38.13% 54.14% 21.29% - Horiz. % 56.98% 60.80% 63.90% 115.67% 186.95% 121.29% 100.00%
NP to SH 457,136 496,498 508,917 922,569 1,504,823 978,358 803,609 -8.97% YoY % -7.93% -2.44% -44.84% -38.69% 53.81% 21.75% - Horiz. % 56.89% 61.78% 63.33% 114.80% 187.26% 121.75% 100.00%
Tax Rate 27.38 % 28.83 % 29.02 % 26.33 % -6.57 % 20.17 % 26.30 % 0.67% YoY % -5.03% -0.65% 10.22% 500.76% -132.57% -23.31% - Horiz. % 104.11% 109.62% 110.34% 100.11% -24.98% 76.69% 100.00%
Total Cost 24,559,913 16,769,078 29,245,224 29,149,828 25,753,552 22,545,648 23,092,128 1.03% YoY % 46.46% -42.66% 0.33% 13.19% 14.23% -2.37% - Horiz. % 106.36% 72.62% 126.65% 126.23% 111.53% 97.63% 100.00%
Net Worth 5,444,127 5,672,622 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 1.57% YoY % -4.03% 2.15% -5.41% 2.60% 8.88% 6.01% - Horiz. % 109.82% 114.43% 112.02% 118.44% 115.43% 106.01% 100.00%
Dividend 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 606,006 466,923 745,090 715,286 954,431 715,286 595,680 0.29% YoY % 29.79% -37.33% 4.17% -25.06% 33.43% 20.08% - Horiz. % 101.73% 78.38% 125.08% 120.08% 160.23% 120.08% 100.00%
Div Payout % 132.57 % 94.04 % 146.41 % 77.53 % 63.42 % 73.11 % 74.13 % 10.17% YoY % 40.97% -35.77% 88.84% 22.25% -13.25% -1.38% - Horiz. % 178.83% 126.86% 197.50% 104.59% 85.55% 98.62% 100.00%
Equity 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 5,444,127 5,672,622 5,553,408 5,871,312 5,722,295 5,255,371 4,957,335 1.57% YoY % -4.03% 2.15% -5.41% 2.60% 8.88% 6.01% - Horiz. % 109.82% 114.43% 112.02% 118.44% 115.43% 106.01% 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 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 1.84 % 2.85 % 1.73 % 3.11 % 5.54 % 4.17 % 3.38 % -9.63% YoY % -35.44% 64.74% -44.37% -43.86% 32.85% 23.37% - Horiz. % 54.44% 84.32% 51.18% 92.01% 163.91% 123.37% 100.00%
ROE 8.40 % 8.75 % 9.16 % 15.71 % 26.30 % 18.62 % 16.21 % -10.37% YoY % -4.00% -4.48% -41.69% -40.27% 41.25% 14.87% - Horiz. % 51.82% 53.98% 56.51% 96.92% 162.25% 114.87% 100.00%
Per Share 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2,518.52 1,737.41 2,995.77 3,028.28 2,744.39 2,368.08 2,405.77 0.77% YoY % 44.96% -42.00% -1.07% 10.34% 15.89% -1.57% - Horiz. % 104.69% 72.22% 124.52% 125.88% 114.08% 98.43% 100.00%
EPS 46.01 49.98 51.23 92.86 151.47 98.48 80.89 -8.97% YoY % -7.94% -2.44% -44.83% -38.69% 53.81% 21.75% - Horiz. % 56.88% 61.79% 63.33% 114.80% 187.25% 121.75% 100.00%
DPS 61.00 47.00 75.00 72.00 96.00 72.00 60.00 0.28% YoY % 29.79% -37.33% 4.17% -25.00% 33.33% 20.00% - Horiz. % 101.67% 78.33% 125.00% 120.00% 160.00% 120.00% 100.00%
NAPS 5.4800 5.7100 5.5900 5.9100 5.7600 5.2900 4.9900 1.57% YoY % -4.03% 2.15% -5.41% 2.60% 8.88% 6.01% - Horiz. % 109.82% 114.43% 112.02% 118.44% 115.43% 106.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 2,518.52 1,737.41 2,995.77 3,028.28 2,744.39 2,368.08 2,405.77 0.77% YoY % 44.96% -42.00% -1.07% 10.34% 15.89% -1.57% - Horiz. % 104.69% 72.22% 124.52% 125.88% 114.08% 98.43% 100.00%
EPS 46.01 49.98 51.23 92.86 151.47 98.48 80.89 -8.97% YoY % -7.94% -2.44% -44.83% -38.69% 53.81% 21.75% - Horiz. % 56.88% 61.79% 63.33% 114.80% 187.25% 121.75% 100.00%
DPS 61.00 47.00 75.00 72.00 96.00 72.00 60.00 0.28% YoY % 29.79% -37.33% 4.17% -25.00% 33.33% 20.00% - Horiz. % 101.67% 78.33% 125.00% 120.00% 160.00% 120.00% 100.00%
NAPS 5.4800 5.7100 5.5900 5.9100 5.7600 5.2900 4.9900 1.57% YoY % -4.03% 2.15% -5.41% 2.60% 8.88% 6.01% - Horiz. % 109.82% 114.43% 112.02% 118.44% 115.43% 106.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 20.4200 20.0400 21.1600 25.0000 24.8800 24.0000 24.1000 -
P/RPS 0.81 1.15 0.71 0.83 0.91 1.01 1.00 -3.45% YoY % -29.57% 61.97% -14.46% -8.79% -9.90% 1.00% - Horiz. % 81.00% 115.00% 71.00% 83.00% 91.00% 101.00% 100.00%
P/EPS 44.38 40.10 41.31 26.92 16.43 24.37 29.79 6.87% YoY % 10.67% -2.93% 53.45% 63.85% -32.58% -18.19% - Horiz. % 148.98% 134.61% 138.67% 90.37% 55.15% 81.81% 100.00%
EY 2.25 2.49 2.42 3.71 6.09 4.10 3.36 -6.46% YoY % -9.64% 2.89% -34.77% -39.08% 48.54% 22.02% - Horiz. % 66.96% 74.11% 72.02% 110.42% 181.25% 122.02% 100.00%
DY 2.99 2.35 3.54 2.88 3.86 3.00 2.49 3.10% YoY % 27.23% -33.62% 22.92% -25.39% 28.67% 20.48% - Horiz. % 120.08% 94.38% 142.17% 115.66% 155.02% 120.48% 100.00%
P/NAPS 3.73 3.51 3.79 4.23 4.32 4.54 4.83 -4.21% YoY % 6.27% -7.39% -10.40% -2.08% -4.85% -6.00% - Horiz. % 77.23% 72.67% 78.47% 87.58% 89.44% 94.00% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 25/05/21 19/05/20 28/05/19 18/05/18 18/05/17 11/05/16 -
Price 21.1200 18.8200 20.2400 24.7200 26.2800 24.0800 22.7000 -
P/RPS 0.84 1.08 0.68 0.82 0.96 1.02 0.94 -1.86% YoY % -22.22% 58.82% -17.07% -14.58% -5.88% 8.51% - Horiz. % 89.36% 114.89% 72.34% 87.23% 102.13% 108.51% 100.00%
P/EPS 45.90 37.66 39.51 26.62 17.35 24.45 28.06 8.54% YoY % 21.88% -4.68% 48.42% 53.43% -29.04% -12.87% - Horiz. % 163.58% 134.21% 140.81% 94.87% 61.83% 87.13% 100.00%
EY 2.18 2.66 2.53 3.76 5.76 4.09 3.56 -7.85% YoY % -18.05% 5.14% -32.71% -34.72% 40.83% 14.89% - Horiz. % 61.24% 74.72% 71.07% 105.62% 161.80% 114.89% 100.00%
DY 2.89 2.50 3.71 2.91 3.65 2.99 2.64 1.52% YoY % 15.60% -32.61% 27.49% -20.27% 22.07% 13.26% - Horiz. % 109.47% 94.70% 140.53% 110.23% 138.26% 113.26% 100.00%
P/NAPS 3.85 3.30 3.62 4.18 4.56 4.55 4.55 -2.74% YoY % 16.67% -8.84% -13.40% -8.33% 0.22% 0.00% - Horiz. % 84.62% 72.53% 79.56% 91.87% 100.22% 100.00% 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 FY2019 Financial Results.pdf 
