[PENERGY] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.79%
YoY- 206.63%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 654,789 657,070 664,195 626,914 624,423 574,255 516,225 17.12%
PBT 62,014 50,908 31,975 23,604 21,780 4,015 -7,530 -
Tax -14,801 -7,171 10,735 12,215 12,956 23,625 12,234 -
NP 47,213 43,737 42,710 35,819 34,736 27,640 4,704 363.34%
-
NP to SH 47,213 43,463 42,543 35,719 34,750 28,094 5,024 343.50%
-
Tax Rate 23.87% 14.09% -33.57% -51.75% -59.49% -588.42% - -
Total Cost 607,576 613,333 621,485 591,095 589,687 546,615 511,521 12.12%
-
Net Worth 320,629 555,497 534,032 516,190 515,781 505,273 485,546 -24.11%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 32,090 25,713 6,447 6,447 6,447 3,197 3,197 363.36%
Div Payout % 67.97% 59.16% 15.15% 18.05% 18.55% 11.38% 63.64% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 320,629 555,497 534,032 516,190 515,781 505,273 485,546 -24.11%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.21% 6.66% 6.43% 5.71% 5.56% 4.81% 0.91% -
ROE 14.73% 7.82% 7.97% 6.92% 6.74% 5.56% 1.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 204.22 204.63 206.46 195.53 193.70 178.43 160.54 17.35%
EPS 14.73 13.54 13.22 11.14 10.78 8.73 1.56 344.91%
DPS 10.00 8.00 2.00 2.00 2.00 1.00 1.00 362.21%
NAPS 1.00 1.73 1.66 1.61 1.60 1.57 1.51 -23.96%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 203.51 204.22 206.43 194.85 194.07 178.48 160.44 17.12%
EPS 14.67 13.51 13.22 11.10 10.80 8.73 1.56 343.70%
DPS 9.97 7.99 2.00 2.00 2.00 0.99 0.99 364.38%
NAPS 0.9965 1.7265 1.6598 1.6043 1.6031 1.5704 1.5091 -24.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.26 1.11 1.19 1.39 1.73 2.83 3.07 -
P/RPS 0.62 0.54 0.58 0.71 0.89 1.59 1.91 -52.67%
P/EPS 8.56 8.20 9.00 12.48 16.05 32.42 196.49 -87.54%
EY 11.69 12.19 11.11 8.01 6.23 3.08 0.51 702.32%
DY 7.94 7.21 1.68 1.44 1.16 0.35 0.33 728.61%
P/NAPS 1.26 0.64 0.72 0.86 1.08 1.80 2.03 -27.17%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 21/08/15 21/05/15 25/02/15 21/11/14 21/08/14 -
Price 1.30 1.38 0.95 1.46 1.60 2.02 2.86 -
P/RPS 0.64 0.67 0.46 0.75 0.83 1.13 1.78 -49.34%
P/EPS 8.83 10.20 7.18 13.11 14.84 23.14 183.05 -86.67%
EY 11.33 9.81 13.92 7.63 6.74 4.32 0.55 647.34%
DY 7.69 5.80 2.11 1.37 1.25 0.50 0.35 680.06%
P/NAPS 1.30 0.80 0.57 0.91 1.00 1.29 1.89 -22.02%

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