[PENERGY] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
15-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -35.91%
YoY- 297.48%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 426,959 414,965 486,288 553,416 592,884 660,348 561,077 -16.58%
PBT 23,036 33,045 34,086 40,596 63,058 61,775 12,160 52.80%
Tax -7,328 -5,306 -5,029 -511 -511 -20 -2,412 109.06%
NP 15,708 27,739 29,057 40,085 62,547 61,755 9,748 37.24%
-
NP to SH 15,708 27,739 29,057 40,085 62,547 61,755 9,748 37.24%
-
Tax Rate 31.81% 16.06% 14.75% 1.26% 0.81% 0.03% 19.84% -
Total Cost 411,251 387,226 457,231 513,331 530,337 598,593 551,329 -17.67%
-
Net Worth 381,920 378,711 359,455 362,664 381,920 369,083 349,826 5.99%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 12,837 12,837 12,837 19,256 19,256 12,837 6,418 58.41%
Div Payout % 81.73% 46.28% 44.18% 48.04% 30.79% 20.79% 65.85% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 381,920 378,711 359,455 362,664 381,920 369,083 349,826 5.99%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.68% 6.68% 5.98% 7.24% 10.55% 9.35% 1.74% -
ROE 4.11% 7.32% 8.08% 11.05% 16.38% 16.73% 2.79% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 133.03 129.30 151.52 172.43 184.73 205.75 174.82 -16.58%
EPS 4.89 8.64 9.05 12.49 19.49 19.24 3.04 37.08%
DPS 4.00 4.00 4.00 6.00 6.00 4.00 2.00 58.40%
NAPS 1.19 1.18 1.12 1.13 1.19 1.15 1.09 5.99%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 132.70 128.97 151.14 172.00 184.27 205.24 174.38 -16.57%
EPS 4.88 8.62 9.03 12.46 19.44 19.19 3.03 37.20%
DPS 3.99 3.99 3.99 5.98 5.98 3.99 1.99 58.67%
NAPS 1.187 1.177 1.1172 1.1272 1.187 1.1471 1.0873 5.99%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.06 0.60 0.735 0.725 1.36 1.07 0.775 -
P/RPS 0.80 0.46 0.49 0.42 0.74 0.52 0.44 48.69%
P/EPS 21.66 6.94 8.12 5.80 6.98 5.56 25.52 -10.31%
EY 4.62 14.40 12.32 17.23 14.33 17.98 3.92 11.52%
DY 3.77 6.67 5.44 8.28 4.41 3.74 2.58 28.62%
P/NAPS 0.89 0.51 0.66 0.64 1.14 0.93 0.71 16.17%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 19/08/20 15/05/20 17/02/20 21/11/19 29/08/19 -
Price 1.07 0.685 0.635 0.85 1.29 1.70 0.74 -
P/RPS 0.80 0.53 0.42 0.49 0.70 0.83 0.42 53.36%
P/EPS 21.86 7.93 7.01 6.81 6.62 8.83 24.36 -6.93%
EY 4.57 12.62 14.26 14.69 15.11 11.32 4.10 7.46%
DY 3.74 5.84 6.30 7.06 4.65 2.35 2.70 24.13%
P/NAPS 0.90 0.58 0.57 0.75 1.08 1.48 0.68 20.44%

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