[PENERGY] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 14.78%
YoY- 397.9%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 370,724 322,342 426,958 592,883 467,424 462,604 332,084 1.85%
PBT 10,019 22,569 23,035 63,058 -18,584 -46,624 -124,483 -
Tax 3,057 -6,628 -7,856 -511 -2,412 179 10,284 -18.29%
NP 13,076 15,941 15,179 62,547 -20,996 -46,445 -114,199 -
-
NP to SH 13,076 15,941 15,179 62,547 -20,996 -46,445 -114,199 -
-
Tax Rate -30.51% 29.37% 34.10% 0.81% - - - -
Total Cost 357,648 306,401 411,779 530,336 488,420 509,049 446,283 -3.62%
-
Net Worth 388,339 388,339 381,920 381,920 330,570 349,826 417,252 -1.18%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 16,047 12,837 12,837 19,256 - - 16,048 -0.00%
Div Payout % 122.72% 80.53% 84.58% 30.79% - - 0.00% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 388,339 388,339 381,920 381,920 330,570 349,826 417,252 -1.18%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 320,963 0.04%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.53% 4.95% 3.56% 10.55% -4.49% -10.04% -34.39% -
ROE 3.37% 4.10% 3.97% 16.38% -6.35% -13.28% -27.37% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 115.51 100.44 133.03 184.73 145.64 144.14 103.46 1.85%
EPS 4.07 4.97 4.73 19.49 -6.54 -14.47 -35.58 -
DPS 5.00 4.00 4.00 6.00 0.00 0.00 5.00 0.00%
NAPS 1.21 1.21 1.19 1.19 1.03 1.09 1.30 -1.18%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 115.22 100.18 132.70 184.27 145.28 143.78 103.21 1.85%
EPS 4.06 4.95 4.72 19.44 -6.53 -14.44 -35.49 -
DPS 4.99 3.99 3.99 5.98 0.00 0.00 4.99 0.00%
NAPS 1.207 1.207 1.187 1.187 1.0274 1.0873 1.2968 -1.18%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.86 0.77 1.06 1.36 0.405 0.825 0.95 -
P/RPS 0.74 0.77 0.80 0.74 0.28 0.57 0.92 -3.56%
P/EPS 21.11 15.50 22.41 6.98 -6.19 -5.70 -2.67 -
EY 4.74 6.45 4.46 14.33 -16.15 -17.54 -37.45 -
DY 5.81 5.19 3.77 4.41 0.00 0.00 5.26 1.67%
P/NAPS 0.71 0.64 0.89 1.14 0.39 0.76 0.73 -0.46%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 18/02/22 22/02/21 17/02/20 22/02/19 23/02/18 23/02/17 -
Price 0.885 0.87 1.07 1.29 0.42 0.74 1.01 -
P/RPS 0.77 0.87 0.80 0.70 0.29 0.51 0.98 -3.93%
P/EPS 21.72 17.52 22.62 6.62 -6.42 -5.11 -2.84 -
EY 4.60 5.71 4.42 15.11 -15.58 -19.56 -35.23 -
DY 5.65 4.60 3.74 4.65 0.00 0.00 4.95 2.22%
P/NAPS 0.73 0.72 0.90 1.08 0.41 0.68 0.78 -1.09%

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