[PENERGY] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 190.98%
YoY- -38.54%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 553,386 553,789 347,121 326,688 387,461 624,689 367,456 7.05%
PBT 91,986 53,166 10,129 13,537 14,476 54,493 -52,649 -
Tax -14,712 -17,390 -3,233 -9,002 -7,097 0 -3,189 28.99%
NP 77,274 35,776 6,896 4,534 7,378 54,493 -55,838 -
-
NP to SH 77,274 35,776 6,896 4,534 7,378 54,493 -55,838 -
-
Tax Rate 15.99% 32.71% 31.92% 66.50% 49.03% 0.00% - -
Total Cost 476,112 518,013 340,225 322,153 380,082 570,196 423,294 1.97%
-
Net Worth 442,899 404,386 385,130 372,292 378,711 369,083 311,313 6.04%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 29,954 12,837 8,558 8,558 8,558 17,116 - -
Div Payout % 38.76% 35.88% 124.11% 188.73% 115.99% 31.41% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 442,899 404,386 385,130 372,292 378,711 369,083 311,313 6.04%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.96% 6.46% 1.99% 1.39% 1.90% 8.72% -15.20% -
ROE 17.45% 8.85% 1.79% 1.22% 1.95% 14.76% -17.94% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 172.43 172.55 108.16 101.79 120.73 194.64 114.49 7.05%
EPS 24.08 11.15 2.15 1.41 2.29 16.97 -17.40 -
DPS 9.33 4.00 2.67 2.67 2.67 5.33 0.00 -
NAPS 1.38 1.26 1.20 1.16 1.18 1.15 0.97 6.04%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 171.99 172.12 107.89 101.53 120.42 194.15 114.21 7.05%
EPS 24.02 11.12 2.14 1.41 2.29 16.94 -17.35 -
DPS 9.31 3.99 2.66 2.66 2.66 5.32 0.00 -
NAPS 1.3765 1.2568 1.197 1.1571 1.177 1.1471 0.9676 6.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.32 0.92 0.64 0.835 0.60 1.07 0.54 -
P/RPS 0.77 0.53 0.59 0.82 0.50 0.55 0.47 8.56%
P/EPS 5.48 8.25 29.79 59.10 26.10 6.30 -3.10 -
EY 18.24 12.12 3.36 1.69 3.83 15.87 -32.22 -
DY 7.07 4.35 4.17 3.19 4.44 4.98 0.00 -
P/NAPS 0.96 0.73 0.53 0.72 0.51 0.93 0.56 9.39%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 24/11/23 21/11/22 18/11/21 23/11/20 21/11/19 26/11/18 -
Price 1.33 0.865 0.63 0.805 0.685 1.74 0.545 -
P/RPS 0.77 0.50 0.58 0.79 0.57 0.89 0.48 8.18%
P/EPS 5.52 7.76 29.32 56.97 29.79 10.25 -3.13 -
EY 18.10 12.89 3.41 1.76 3.36 9.76 -31.92 -
DY 7.02 4.62 4.23 3.31 3.89 3.07 0.00 -
P/NAPS 0.96 0.69 0.53 0.69 0.58 1.51 0.56 9.39%

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