[PENERGY] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 19.1%
YoY- 746.8%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 648,947 654,789 657,070 664,195 626,914 624,423 574,255 8.48%
PBT 52,177 62,014 50,908 31,975 23,604 21,780 4,015 451.88%
Tax -14,125 -14,801 -7,171 10,735 12,215 12,956 23,625 -
NP 38,052 47,213 43,737 42,710 35,819 34,736 27,640 23.73%
-
NP to SH 38,052 47,213 43,463 42,543 35,719 34,750 28,094 22.39%
-
Tax Rate 27.07% 23.87% 14.09% -33.57% -51.75% -59.49% -588.42% -
Total Cost 610,895 607,576 613,333 621,485 591,095 589,687 546,615 7.68%
-
Net Worth 531,575 320,629 555,497 534,032 516,190 515,781 505,273 3.43%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 32,090 32,090 25,713 6,447 6,447 6,447 3,197 364.66%
Div Payout % 84.33% 67.97% 59.16% 15.15% 18.05% 18.55% 11.38% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 531,575 320,629 555,497 534,032 516,190 515,781 505,273 3.43%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.86% 7.21% 6.66% 6.43% 5.71% 5.56% 4.81% -
ROE 7.16% 14.73% 7.82% 7.97% 6.92% 6.74% 5.56% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 202.65 204.22 204.63 206.46 195.53 193.70 178.43 8.84%
EPS 11.88 14.73 13.54 13.22 11.14 10.78 8.73 22.77%
DPS 10.00 10.00 8.00 2.00 2.00 2.00 1.00 363.50%
NAPS 1.66 1.00 1.73 1.66 1.61 1.60 1.57 3.78%
Adjusted Per Share Value based on latest NOSH - 321,750
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 201.69 203.51 204.22 206.43 194.85 194.07 178.48 8.48%
EPS 11.83 14.67 13.51 13.22 11.10 10.80 8.73 22.43%
DPS 9.97 9.97 7.99 2.00 2.00 2.00 0.99 365.68%
NAPS 1.6521 0.9965 1.7265 1.6598 1.6043 1.6031 1.5704 3.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.26 1.26 1.11 1.19 1.39 1.73 2.83 -
P/RPS 0.62 0.62 0.54 0.58 0.71 0.89 1.59 -46.59%
P/EPS 10.60 8.56 8.20 9.00 12.48 16.05 32.42 -52.50%
EY 9.43 11.69 12.19 11.11 8.01 6.23 3.08 110.70%
DY 7.94 7.94 7.21 1.68 1.44 1.16 0.35 699.85%
P/NAPS 0.76 1.26 0.64 0.72 0.86 1.08 1.80 -43.68%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 23/02/16 26/11/15 21/08/15 21/05/15 25/02/15 21/11/14 -
Price 1.27 1.30 1.38 0.95 1.46 1.60 2.02 -
P/RPS 0.63 0.64 0.67 0.46 0.75 0.83 1.13 -32.23%
P/EPS 10.69 8.83 10.20 7.18 13.11 14.84 23.14 -40.21%
EY 9.36 11.33 9.81 13.92 7.63 6.74 4.32 67.36%
DY 7.87 7.69 5.80 2.11 1.37 1.25 0.50 527.01%
P/NAPS 0.77 1.30 0.80 0.57 0.91 1.00 1.29 -29.08%

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