[PENERGY] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 100.38%
YoY- -21.48%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 322,341 381,377 436,090 432,408 426,959 414,965 486,288 -23.91%
PBT 22,566 22,329 36,402 39,872 23,036 33,045 34,086 -23.98%
Tax -6,628 -9,285 -5,525 -8,397 -7,328 -5,306 -5,029 20.14%
NP 15,938 13,044 30,877 31,475 15,708 27,739 29,057 -32.91%
-
NP to SH 15,938 13,044 30,877 31,475 15,708 27,739 29,057 -32.91%
-
Tax Rate 29.37% 41.58% 15.18% 21.06% 31.81% 16.06% 14.75% -
Total Cost 306,403 368,333 405,213 400,933 411,251 387,226 457,231 -23.36%
-
Net Worth 388,339 372,292 369,083 372,292 381,920 378,711 359,455 5.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 12,837 12,837 19,256 19,256 12,837 12,837 12,837 0.00%
Div Payout % 80.55% 98.42% 62.37% 61.18% 81.73% 46.28% 44.18% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 388,339 372,292 369,083 372,292 381,920 378,711 359,455 5.27%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.94% 3.42% 7.08% 7.28% 3.68% 6.68% 5.98% -
ROE 4.10% 3.50% 8.37% 8.45% 4.11% 7.32% 8.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.44 118.83 135.88 134.73 133.03 129.30 151.52 -23.91%
EPS 4.97 4.06 9.62 9.81 4.89 8.64 9.05 -32.86%
DPS 4.00 4.00 6.00 6.00 4.00 4.00 4.00 0.00%
NAPS 1.21 1.16 1.15 1.16 1.19 1.18 1.12 5.27%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.18 118.53 135.54 134.39 132.70 128.97 151.14 -23.92%
EPS 4.95 4.05 9.60 9.78 4.88 8.62 9.03 -32.94%
DPS 3.99 3.99 5.98 5.98 3.99 3.99 3.99 0.00%
NAPS 1.207 1.1571 1.1471 1.1571 1.187 1.177 1.1172 5.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.77 0.835 0.88 0.965 1.06 0.60 0.735 -
P/RPS 0.77 0.70 0.65 0.72 0.80 0.46 0.49 35.05%
P/EPS 15.51 20.54 9.15 9.84 21.66 6.94 8.12 53.76%
EY 6.45 4.87 10.93 10.16 4.62 14.40 12.32 -34.96%
DY 5.19 4.79 6.82 6.22 3.77 6.67 5.44 -3.07%
P/NAPS 0.64 0.72 0.77 0.83 0.89 0.51 0.66 -2.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 18/11/21 24/08/21 18/05/21 22/02/21 23/11/20 19/08/20 -
Price 0.87 0.805 0.78 0.965 1.07 0.685 0.635 -
P/RPS 0.87 0.68 0.57 0.72 0.80 0.53 0.42 62.28%
P/EPS 17.52 19.81 8.11 9.84 21.86 7.93 7.01 83.85%
EY 5.71 5.05 12.33 10.16 4.57 12.62 14.26 -45.58%
DY 4.60 4.97 7.69 6.22 3.74 5.84 6.30 -18.86%
P/NAPS 0.72 0.69 0.68 0.83 0.90 0.58 0.57 16.80%

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