[PENERGY] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -493.15%
YoY- 39.3%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 136,362 124,368 191,832 120,812 59,828 203,285 207,421 -6.74%
PBT 12,178 22,187 20,904 -47,091 -88,995 10,447 1,931 35.88%
Tax -2,533 -511 -20 179 11,716 3,821 4,919 -
NP 9,645 21,676 20,884 -46,912 -77,279 14,268 6,850 5.86%
-
NP to SH 9,645 21,676 20,884 -46,912 -77,279 14,268 6,576 6.58%
-
Tax Rate 20.80% 2.30% 0.10% - - -36.58% -254.74% -
Total Cost 126,717 102,692 170,948 167,724 137,107 189,017 200,571 -7.36%
-
Net Worth 381,920 381,920 330,570 349,826 417,204 545,069 515,781 -4.88%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 6,418 6,418 - - 6,418 12,825 6,447 -0.07%
Div Payout % 66.55% 29.61% - - 0.00% 89.89% 98.04% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 381,920 381,920 330,570 349,826 417,204 545,069 515,781 -4.88%
NOSH 321,750 321,750 321,750 321,750 320,926 321,750 322,363 -0.03%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.07% 17.43% 10.89% -38.83% -129.17% 7.02% 3.30% -
ROE 2.53% 5.68% 6.32% -13.41% -18.52% 2.62% 1.27% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 42.49 38.75 59.77 37.64 18.64 63.40 64.34 -6.67%
EPS 3.01 6.75 6.51 -14.62 -24.08 4.45 2.04 6.69%
DPS 2.00 2.00 0.00 0.00 2.00 4.00 2.00 0.00%
NAPS 1.19 1.19 1.03 1.09 1.30 1.70 1.60 -4.81%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 42.38 38.65 59.62 37.55 18.59 63.18 64.47 -6.74%
EPS 3.00 6.74 6.49 -14.58 -24.02 4.43 2.04 6.63%
DPS 1.99 1.99 0.00 0.00 1.99 3.99 2.00 -0.08%
NAPS 1.187 1.187 1.0274 1.0873 1.2967 1.6941 1.6031 -4.88%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.06 1.36 0.405 0.825 0.95 1.26 1.73 -
P/RPS 2.49 3.51 0.68 2.19 5.10 1.99 2.69 -1.27%
P/EPS 35.27 20.14 6.22 -5.64 -3.95 28.31 84.81 -13.59%
EY 2.84 4.97 16.07 -17.72 -25.35 3.53 1.18 15.74%
DY 1.89 1.47 0.00 0.00 2.11 3.17 1.16 8.46%
P/NAPS 0.89 1.14 0.39 0.76 0.73 0.74 1.08 -3.17%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 17/02/20 22/02/19 23/02/18 23/02/17 23/02/16 25/02/15 -
Price 1.07 1.29 0.42 0.74 1.01 1.30 1.60 -
P/RPS 2.52 3.33 0.70 1.97 5.42 2.05 2.49 0.19%
P/EPS 35.60 19.10 6.45 -5.06 -4.19 29.21 78.43 -12.32%
EY 2.81 5.24 15.49 -19.75 -23.84 3.42 1.27 14.13%
DY 1.87 1.55 0.00 0.00 1.98 3.08 1.25 6.93%
P/NAPS 0.90 1.08 0.41 0.68 0.78 0.76 1.00 -1.73%

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