[PETDAG] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -10.53%
YoY- -38.0%
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 36,748,896 36,333,489 34,238,848 30,473,292 22,505,326 20,597,293 20,494,616 47.43%
PBT 1,135,035 1,191,132 988,416 714,856 740,768 721,281 750,842 31.61%
Tax -347,197 -338,870 -268,888 -233,456 -209,537 -197,086 -203,784 42.51%
NP 787,838 852,261 719,528 481,400 531,231 524,194 547,058 27.44%
-
NP to SH 776,595 842,850 712,346 473,976 529,754 523,417 546,508 26.31%
-
Tax Rate 30.59% 28.45% 27.20% 32.66% 28.29% 27.32% 27.14% -
Total Cost 35,961,058 35,481,228 33,519,320 29,991,892 21,974,095 20,073,098 19,947,558 47.96%
-
Net Worth 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 1.52%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 755,025 476,857 317,905 198,690 695,417 582,826 476,857 35.73%
Div Payout % 97.22% 56.58% 44.63% 41.92% 131.27% 111.35% 87.26% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,742,164 5,801,771 5,632,884 5,444,127 5,583,211 5,632,884 5,613,015 1.52%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.14% 2.35% 2.10% 1.58% 2.36% 2.54% 2.67% -
ROE 13.52% 14.53% 12.65% 8.71% 9.49% 9.29% 9.74% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3,699.10 3,657.29 3,446.45 3,067.41 2,265.36 2,073.30 2,062.97 47.43%
EPS 78.20 84.80 71.80 47.60 53.30 52.67 55.00 26.36%
DPS 76.00 48.00 32.00 20.00 70.00 58.67 48.00 35.73%
NAPS 5.78 5.84 5.67 5.48 5.62 5.67 5.65 1.52%
Adjusted Per Share Value based on latest NOSH - 993,454
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3,699.10 3,657.29 3,446.45 3,067.41 2,265.36 2,073.30 2,062.97 47.43%
EPS 78.20 84.80 71.80 47.60 53.30 52.67 55.00 26.36%
DPS 76.00 48.00 32.00 20.00 70.00 58.67 48.00 35.73%
NAPS 5.78 5.84 5.67 5.48 5.62 5.67 5.65 1.52%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 23.00 20.02 21.12 20.42 20.60 19.12 18.60 -
P/RPS 0.62 0.55 0.61 0.67 0.91 0.92 0.90 -21.94%
P/EPS 29.42 23.60 29.45 42.80 38.63 36.29 33.81 -8.83%
EY 3.40 4.24 3.40 2.34 2.59 2.76 2.96 9.65%
DY 3.30 2.40 1.52 0.98 3.40 3.07 2.58 17.77%
P/NAPS 3.98 3.43 3.72 3.73 3.67 3.37 3.29 13.49%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 25/11/22 24/08/22 26/05/22 22/02/22 26/11/21 23/08/21 -
Price 22.12 22.08 21.94 21.12 19.98 19.90 18.80 -
P/RPS 0.60 0.60 0.64 0.69 0.88 0.96 0.91 -24.18%
P/EPS 28.30 26.03 30.60 44.27 37.47 37.77 34.18 -11.79%
EY 3.53 3.84 3.27 2.26 2.67 2.65 2.93 13.18%
DY 3.44 2.17 1.46 0.95 3.50 2.95 2.55 22.02%
P/NAPS 3.83 3.78 3.87 3.85 3.56 3.51 3.33 9.74%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment