[PENERGY] YoY Cumulative 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- 236.48%
YoY- -38.54%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 415,040 415,342 260,341 245,016 290,596 468,517 275,592 7.05%
PBT 68,990 39,875 7,597 10,153 10,857 40,870 -39,487 -
Tax -11,034 -13,043 -2,425 -6,752 -5,323 0 -2,392 28.99%
NP 57,956 26,832 5,172 3,401 5,534 40,870 -41,879 -
-
NP to SH 57,956 26,832 5,172 3,401 5,534 40,870 -41,879 -
-
Tax Rate 15.99% 32.71% 31.92% 66.50% 49.03% 0.00% - -
Total Cost 357,084 388,510 255,169 241,615 285,062 427,647 317,471 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 22,465 9,628 6,418 6,418 6,418 12,837 - -
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 13.09% 6.64% 1.34% 0.91% 1.46% 11.07% -13.45% -
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 129.32 129.41 81.12 76.34 90.54 145.98 85.87 7.05%
EPS 18.06 8.36 1.61 1.06 1.72 12.73 -13.05 -
DPS 7.00 3.00 2.00 2.00 2.00 4.00 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 128.99 129.09 80.91 76.15 90.32 145.62 85.65 7.05%
EPS 18.01 8.34 1.61 1.06 1.72 12.70 -13.02 -
DPS 6.98 2.99 1.99 1.99 1.99 3.99 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 1.02 0.71 0.79 1.09 0.66 0.73 0.63 8.35%
P/EPS 7.31 11.00 39.71 78.80 34.80 8.40 -4.14 -
EY 13.68 9.09 2.52 1.27 2.87 11.90 -24.16 -
DY 5.30 3.26 3.13 2.40 3.33 3.74 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 1.03 0.67 0.78 1.05 0.76 1.19 0.63 8.53%
P/EPS 7.37 10.35 39.09 75.97 39.73 13.66 -4.18 -
EY 13.58 9.67 2.56 1.32 2.52 7.32 -23.94 -
DY 5.26 3.47 3.17 2.48 2.92 2.30 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