[PENERGY] YoY 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- 136.64%
YoY- -75.17%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
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 133,671 149,052 133,446 92,970 147,683 219,006 119,735 1.85%
PBT 33,086 25,591 24,303 9,927 24,000 25,041 -24,574 -
Tax -2,294 -9,103 -10 -4,037 -277 0 -2,392 -0.69%
NP 30,792 16,488 24,293 5,890 23,723 25,041 -26,966 -
-
NP to SH 30,792 16,488 24,293 5,890 23,723 25,041 -26,966 -
-
Tax Rate 6.93% 35.57% 0.04% 40.67% 1.15% 0.00% - -
Total Cost 102,879 132,564 109,153 87,080 123,960 193,965 146,701 -5.73%
-
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 12,837 9,628 6,418 - 6,418 6,418 - -
Div Payout % 41.69% 58.40% 26.42% - 27.06% 25.63% - -
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 23.04% 11.06% 18.20% 6.34% 16.06% 11.43% -22.52% -
ROE 6.95% 4.08% 6.31% 1.58% 6.26% 6.78% -8.66% -
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 41.65 46.44 41.58 28.97 46.02 68.24 37.31 1.84%
EPS 9.59 5.14 7.57 1.84 7.39 7.80 -8.40 -
DPS 4.00 3.00 2.00 0.00 2.00 2.00 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 41.54 46.33 41.48 28.90 45.90 68.07 37.21 1.84%
EPS 9.57 5.12 7.55 1.83 7.37 7.78 -8.38 -
DPS 3.99 2.99 1.99 0.00 1.99 1.99 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 3.17 1.98 1.54 2.88 1.30 1.57 1.45 13.91%
P/EPS 13.76 17.91 8.46 45.50 8.12 13.71 -6.43 -
EY 7.27 5.58 11.83 2.20 12.32 7.29 -15.56 -
DY 3.03 3.26 3.13 0.00 3.33 1.87 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 3.19 1.86 1.52 2.78 1.49 2.55 1.46 13.89%
P/EPS 13.86 16.84 8.32 43.86 9.27 22.30 -6.49 -
EY 7.21 5.94 12.01 2.28 10.79 4.48 -15.42 -
DY 3.01 3.47 3.17 0.00 2.92 1.15 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