[PETDAG] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 55.97%
YoY- -105.58%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 35,115,950 34,238,848 20,494,616 18,971,322 29,384,268 28,696,256 26,383,088 4.87%
PBT 1,568,108 988,416 750,842 -34,522 1,241,228 1,430,828 1,307,642 3.07%
Tax -401,978 -268,888 -203,784 -17,532 -305,302 -345,102 -302,874 4.82%
NP 1,166,130 719,528 547,058 -52,054 935,926 1,085,726 1,004,768 2.51%
-
NP to SH 1,155,096 712,346 546,508 -51,822 927,894 1,065,794 998,390 2.45%
-
Tax Rate 25.63% 27.20% 27.14% - 24.60% 24.12% 23.16% -
Total Cost 33,949,820 33,519,320 19,947,558 19,023,376 28,448,342 27,610,530 25,378,320 4.96%
-
Net Worth 5,771,967 5,632,884 5,613,015 5,503,735 5,911,051 5,891,182 5,344,782 1.28%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 655,679 317,905 476,857 198,690 576,203 576,203 556,334 2.77%
Div Payout % 56.76% 44.63% 87.26% 0.00% 62.10% 54.06% 55.72% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 5,771,967 5,632,884 5,613,015 5,503,735 5,911,051 5,891,182 5,344,782 1.28%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.32% 2.10% 2.67% -0.27% 3.19% 3.78% 3.81% -
ROE 20.01% 12.65% 9.74% -0.94% 15.70% 18.09% 18.68% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3,534.73 3,446.45 2,062.97 1,909.63 2,957.79 2,888.53 2,655.69 4.87%
EPS 116.20 71.80 55.00 -5.20 93.40 107.20 100.40 2.46%
DPS 66.00 32.00 48.00 20.00 58.00 58.00 56.00 2.77%
NAPS 5.81 5.67 5.65 5.54 5.95 5.93 5.38 1.28%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3,534.73 3,446.45 2,062.97 1,909.63 2,957.79 2,888.53 2,655.69 4.87%
EPS 116.20 71.80 55.00 -5.20 93.40 107.20 100.40 2.46%
DPS 66.00 32.00 48.00 20.00 58.00 58.00 56.00 2.77%
NAPS 5.81 5.67 5.65 5.54 5.95 5.93 5.38 1.28%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 22.20 21.12 18.60 20.60 25.40 24.80 24.10 -
P/RPS 0.63 0.61 0.90 1.08 0.86 0.86 0.91 -5.94%
P/EPS 19.09 29.45 33.81 -394.91 27.19 23.12 23.98 -3.72%
EY 5.24 3.40 2.96 -0.25 3.68 4.33 4.17 3.87%
DY 2.97 1.52 2.58 0.97 2.28 2.34 2.32 4.20%
P/NAPS 3.82 3.72 3.29 3.72 4.27 4.18 4.48 -2.62%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 24/08/22 23/08/21 25/08/20 23/08/19 20/08/18 21/08/17 -
Price 21.60 21.94 18.80 21.22 23.26 26.90 24.00 -
P/RPS 0.61 0.64 0.91 1.11 0.79 0.93 0.90 -6.27%
P/EPS 18.58 30.60 34.18 -406.80 24.90 25.07 23.88 -4.09%
EY 5.38 3.27 2.93 -0.25 4.02 3.99 4.19 4.25%
DY 3.06 1.46 2.55 0.94 2.49 2.16 2.33 4.64%
P/NAPS 3.72 3.87 3.33 3.83 3.91 4.54 4.46 -2.97%

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