[PENERGY] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 62.4%
YoY- 54.79%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 322,342 426,958 592,883 467,424 462,604 332,084 652,934 -11.08%
PBT 22,569 23,035 63,058 -18,584 -46,624 -124,483 59,425 -14.88%
Tax -6,628 -7,856 -511 -2,412 179 10,284 -8,270 -3.61%
NP 15,941 15,179 62,547 -20,996 -46,445 -114,199 51,155 -17.64%
-
NP to SH 15,941 15,179 62,547 -20,996 -46,445 -114,199 51,155 -17.64%
-
Tax Rate 29.37% 34.10% 0.81% - - - 13.92% -
Total Cost 306,401 411,779 530,336 488,420 509,049 446,283 601,779 -10.63%
-
Net Worth 388,339 381,920 381,920 330,570 349,826 417,252 545,069 -5.48%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 12,837 12,837 19,256 - - 16,048 32,062 -14.13%
Div Payout % 80.53% 84.58% 30.79% - - 0.00% 62.68% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 388,339 381,920 381,920 330,570 349,826 417,252 545,069 -5.48%
NOSH 321,750 321,750 321,750 321,750 321,750 320,963 321,750 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.95% 3.56% 10.55% -4.49% -10.04% -34.39% 7.83% -
ROE 4.10% 3.97% 16.38% -6.35% -13.28% -27.37% 9.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 100.44 133.03 184.73 145.64 144.14 103.46 203.64 -11.10%
EPS 4.97 4.73 19.49 -6.54 -14.47 -35.58 15.94 -17.63%
DPS 4.00 4.00 6.00 0.00 0.00 5.00 10.00 -14.15%
NAPS 1.21 1.19 1.19 1.03 1.09 1.30 1.70 -5.50%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 100.18 132.70 184.27 145.28 143.78 103.21 202.93 -11.08%
EPS 4.95 4.72 19.44 -6.53 -14.44 -35.49 15.90 -17.65%
DPS 3.99 3.99 5.98 0.00 0.00 4.99 9.97 -14.14%
NAPS 1.207 1.187 1.187 1.0274 1.0873 1.2968 1.6941 -5.48%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.77 1.06 1.36 0.405 0.825 0.95 1.26 -
P/RPS 0.77 0.80 0.74 0.28 0.57 0.92 0.62 3.67%
P/EPS 15.50 22.41 6.98 -6.19 -5.70 -2.67 7.90 11.87%
EY 6.45 4.46 14.33 -16.15 -17.54 -37.45 12.66 -10.62%
DY 5.19 3.77 4.41 0.00 0.00 5.26 7.94 -6.83%
P/NAPS 0.64 0.89 1.14 0.39 0.76 0.73 0.74 -2.38%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 18/02/22 22/02/21 17/02/20 22/02/19 23/02/18 23/02/17 23/02/16 -
Price 0.87 1.07 1.29 0.42 0.74 1.01 1.30 -
P/RPS 0.87 0.80 0.70 0.29 0.51 0.98 0.64 5.24%
P/EPS 17.52 22.62 6.62 -6.42 -5.11 -2.84 8.15 13.59%
EY 5.71 4.42 15.11 -15.58 -19.56 -35.23 12.27 -11.95%
DY 4.60 3.74 4.65 0.00 0.00 4.95 7.69 -8.20%
P/NAPS 0.72 0.90 1.08 0.41 0.68 0.78 0.76 -0.89%

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