[PENERGY] YoY 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- 177.45%
YoY- 144.52%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
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 77,326 136,362 124,368 191,832 120,812 59,828 203,285 -14.86%
PBT 12,415 12,178 22,187 20,904 -47,091 -88,995 10,447 2.91%
Tax 124 -2,533 -511 -20 179 11,716 3,821 -43.49%
NP 12,539 9,645 21,676 20,884 -46,912 -77,279 14,268 -2.12%
-
NP to SH 12,539 9,645 21,676 20,884 -46,912 -77,279 14,268 -2.12%
-
Tax Rate -1.00% 20.80% 2.30% 0.10% - - -36.58% -
Total Cost 64,787 126,717 102,692 170,948 167,724 137,107 189,017 -16.33%
-
Net Worth 388,339 381,920 381,920 330,570 349,826 417,204 545,069 -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 6,418 6,418 6,418 - - 6,418 12,825 -10.88%
Div Payout % 51.19% 66.55% 29.61% - - 0.00% 89.89% -
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 388,339 381,920 381,920 330,570 349,826 417,204 545,069 -5.48%
NOSH 321,750 321,750 321,750 321,750 321,750 320,926 321,750 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 16.22% 7.07% 17.43% 10.89% -38.83% -129.17% 7.02% -
ROE 3.23% 2.53% 5.68% 6.32% -13.41% -18.52% 2.62% -
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 24.09 42.49 38.75 59.77 37.64 18.64 63.40 -14.88%
EPS 3.91 3.01 6.75 6.51 -14.62 -24.08 4.45 -2.13%
DPS 2.00 2.00 2.00 0.00 0.00 2.00 4.00 -10.90%
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 24.03 42.38 38.65 59.62 37.55 18.59 63.18 -14.86%
EPS 3.90 3.00 6.74 6.49 -14.58 -24.02 4.43 -2.09%
DPS 1.99 1.99 1.99 0.00 0.00 1.99 3.99 -10.93%
NAPS 1.207 1.187 1.187 1.0274 1.0873 1.2967 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 3.20 2.49 3.51 0.68 2.19 5.10 1.99 8.23%
P/EPS 19.71 35.27 20.14 6.22 -5.64 -3.95 28.31 -5.85%
EY 5.07 2.84 4.97 16.07 -17.72 -25.35 3.53 6.21%
DY 2.60 1.89 1.47 0.00 0.00 2.11 3.17 -3.24%
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 3.61 2.52 3.33 0.70 1.97 5.42 2.05 9.88%
P/EPS 22.27 35.60 19.10 6.45 -5.06 -4.19 29.21 -4.41%
EY 4.49 2.81 5.24 15.49 -19.75 -23.84 3.42 4.63%
DY 2.30 1.87 1.55 0.00 0.00 1.98 3.08 -4.74%
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