Highlights

[PENERGY] YoY Quarter Result on 2018-12-31 [#4]

Stock [PENERGY]: PETRA ENERGY BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     177.45%    YoY -     144.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 191,832 120,812 59,828 203,285 207,421 157,253 190,421 0.12%
  YoY % 58.79% 101.93% -70.57% -1.99% 31.90% -17.42% -
  Horiz. % 100.74% 63.44% 31.42% 106.76% 108.93% 82.58% 100.00%
PBT 20,904 -47,091 -88,995 10,447 1,931 -15,834 -10,521 -
  YoY % 144.39% 47.09% -951.87% 441.02% 112.20% -50.50% -
  Horiz. % -198.69% 447.59% 845.88% -99.30% -18.35% 150.50% 100.00%
Tax -20 179 11,716 3,821 4,919 15,588 -3,317 -57.32%
  YoY % -111.17% -98.47% 206.62% -22.32% -68.44% 569.94% -
  Horiz. % 0.60% -5.40% -353.21% -115.19% -148.30% -469.94% 100.00%
NP 20,884 -46,912 -77,279 14,268 6,850 -246 -13,838 -
  YoY % 144.52% 39.30% -641.62% 108.29% 2,884.55% 98.22% -
  Horiz. % -150.92% 339.01% 558.46% -103.11% -49.50% 1.78% 100.00%
NP to SH 20,884 -46,912 -77,279 14,268 6,576 -80 -13,885 -
  YoY % 144.52% 39.30% -641.62% 116.97% 8,320.00% 99.42% -
  Horiz. % -150.41% 337.86% 556.56% -102.76% -47.36% 0.58% 100.00%
Tax Rate 0.10 % - % - % -36.58 % -254.74 % - % - % -
  YoY % 0.00% 0.00% 0.00% 85.64% 0.00% 0.00% -
  Horiz. % -0.04% 0.00% 0.00% 14.36% 100.00% - -
Total Cost 170,948 167,724 137,107 189,017 200,571 157,499 204,259 -2.92%
  YoY % 1.92% 22.33% -27.46% -5.76% 27.35% -22.89% -
  Horiz. % 83.69% 82.11% 67.12% 92.54% 98.19% 77.11% 100.00%
Net Worth 330,570 349,826 417,204 545,069 515,781 479,558 347,314 -0.82%
  YoY % -5.50% -16.15% -23.46% 5.68% 7.55% 38.08% -
  Horiz. % 95.18% 100.72% 120.12% 156.94% 148.51% 138.08% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 6,418 12,825 6,447 3,197 2,143 -
  YoY % 0.00% 0.00% -49.95% 98.92% 101.66% 49.12% -
  Horiz. % 0.00% 0.00% 299.38% 598.21% 300.72% 149.12% 100.00%
Div Payout % - % - % - % 89.89 % 98.04 % - % - % -
  YoY % 0.00% 0.00% 0.00% -8.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 91.69% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 330,570 349,826 417,204 545,069 515,781 479,558 347,314 -0.82%
  YoY % -5.50% -16.15% -23.46% 5.68% 7.55% 38.08% -
  Horiz. % 95.18% 100.72% 120.12% 156.94% 148.51% 138.08% 100.00%
NOSH 320,942 320,942 320,926 320,629 322,363 319,705 214,391 6.95%
  YoY % 0.00% 0.00% 0.09% -0.54% 0.83% 49.12% -
  Horiz. % 149.70% 149.70% 149.69% 149.55% 150.36% 149.12% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.89 % -38.83 % -129.17 % 7.02 % 3.30 % -0.16 % -7.27 % -
  YoY % 128.05% 69.94% -1,940.03% 112.73% 2,162.50% 97.80% -
  Horiz. % -149.79% 534.11% 1,776.75% -96.56% -45.39% 2.20% 100.00%
ROE 6.32 % -13.41 % -18.52 % 2.62 % 1.27 % -0.02 % -4.00 % -
  YoY % 147.13% 27.59% -806.87% 106.30% 6,450.00% 99.50% -
  Horiz. % -158.00% 335.25% 463.00% -65.50% -31.75% 0.50% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.77 37.64 18.64 63.40 64.34 49.19 88.82 -6.39%
  YoY % 58.79% 101.93% -70.60% -1.46% 30.80% -44.62% -
  Horiz. % 67.29% 42.38% 20.99% 71.38% 72.44% 55.38% 100.00%
EPS 6.51 -14.62 -24.08 4.45 2.04 -0.03 -6.47 -
  YoY % 144.53% 39.29% -641.12% 118.14% 6,900.00% 99.54% -
  Horiz. % -100.62% 225.97% 372.18% -68.78% -31.53% 0.46% 100.00%
DPS 0.00 0.00 2.00 4.00 2.00 1.00 1.00 -
  YoY % 0.00% 0.00% -50.00% 100.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 400.00% 200.00% 100.00% 100.00%
NAPS 1.0300 1.0900 1.3000 1.7000 1.6000 1.5000 1.6200 -7.27%
  YoY % -5.50% -16.15% -23.53% 6.25% 6.67% -7.41% -
  Horiz. % 63.58% 67.28% 80.25% 104.94% 98.77% 92.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.62 37.55 18.59 63.18 64.47 48.87 59.18 0.12%
  YoY % 58.77% 101.99% -70.58% -2.00% 31.92% -17.42% -
  Horiz. % 100.74% 63.45% 31.41% 106.76% 108.94% 82.58% 100.00%
EPS 6.49 -14.58 -24.02 4.43 2.04 -0.02 -4.32 -
  YoY % 144.51% 39.30% -642.21% 117.16% 10,300.00% 99.54% -
  Horiz. % -150.23% 337.50% 556.02% -102.55% -47.22% 0.46% 100.00%
DPS 0.00 0.00 1.99 3.99 2.00 0.99 0.67 -
  YoY % 0.00% 0.00% -50.13% 99.50% 102.02% 47.76% -
  Horiz. % 0.00% 0.00% 297.01% 595.52% 298.51% 147.76% 100.00%
NAPS 1.0274 1.0873 1.2967 1.6941 1.6031 1.4905 1.0795 -0.82%
  YoY % -5.51% -16.15% -23.46% 5.68% 7.55% 38.07% -
  Horiz. % 95.17% 100.72% 120.12% 156.93% 148.50% 138.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.4050 0.8250 0.9500 1.2600 1.7300 2.1500 1.5700 -
P/RPS 0.68 2.19 5.10 1.99 2.69 4.37 1.77 -14.73%
  YoY % -68.95% -57.06% 156.28% -26.02% -38.44% 146.89% -
  Horiz. % 38.42% 123.73% 288.14% 112.43% 151.98% 246.89% 100.00%
P/EPS 6.22 -5.64 -3.95 28.31 84.81 -8,592.10 -24.24 -
  YoY % 210.28% -42.78% -113.95% -66.62% 100.99% -35,345.95% -
  Horiz. % -25.66% 23.27% 16.30% -116.79% -349.88% 35,445.96% 100.00%
EY 16.07 -17.72 -25.35 3.53 1.18 -0.01 -4.13 -
  YoY % 190.69% 30.10% -818.13% 199.15% 11,900.00% 99.76% -
  Horiz. % -389.10% 429.06% 613.80% -85.47% -28.57% 0.24% 100.00%
DY 0.00 0.00 2.11 3.17 1.16 0.47 0.64 -
  YoY % 0.00% 0.00% -33.44% 173.28% 146.81% -26.56% -
  Horiz. % 0.00% 0.00% 329.69% 495.31% 181.25% 73.44% 100.00%
P/NAPS 0.39 0.76 0.73 0.74 1.08 1.43 0.97 -14.08%
  YoY % -48.68% 4.11% -1.35% -31.48% -24.48% 47.42% -
  Horiz. % 40.21% 78.35% 75.26% 76.29% 111.34% 147.42% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 23/02/17 23/02/16 25/02/15 25/02/14 28/02/13 -
Price 0.4200 0.7400 1.0100 1.3000 1.6000 2.3500 1.4100 -
P/RPS 0.70 1.97 5.42 2.05 2.49 4.78 1.59 -12.77%
  YoY % -64.47% -63.65% 164.39% -17.67% -47.91% 200.63% -
  Horiz. % 44.03% 123.90% 340.88% 128.93% 156.60% 300.63% 100.00%
P/EPS 6.45 -5.06 -4.19 29.21 78.43 -9,391.36 -21.77 -
  YoY % 227.47% -20.76% -114.34% -62.76% 100.84% -43,039.00% -
  Horiz. % -29.63% 23.24% 19.25% -134.18% -360.27% 43,139.00% 100.00%
EY 15.49 -19.75 -23.84 3.42 1.27 -0.01 -4.59 -
  YoY % 178.43% 17.16% -797.08% 169.29% 12,800.00% 99.78% -
  Horiz. % -337.47% 430.28% 519.39% -74.51% -27.67% 0.22% 100.00%
DY 0.00 0.00 1.98 3.08 1.25 0.43 0.71 -
  YoY % 0.00% 0.00% -35.71% 146.40% 190.70% -39.44% -
  Horiz. % 0.00% 0.00% 278.87% 433.80% 176.06% 60.56% 100.00%
P/NAPS 0.41 0.68 0.78 0.76 1.00 1.57 0.87 -11.78%
  YoY % -39.71% -12.82% 2.63% -24.00% -36.31% 80.46% -
  Horiz. % 47.13% 78.16% 89.66% 87.36% 114.94% 180.46% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers