[STRAITS] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[STRAITS] STRAITS ENERGY RESOURCES BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2.28%
YoY- 41.08%
Quarter Report
Latest QR
Upcoming QR
STRAITS's Result
STRAITS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,917,391 3,111,260 1,319,023 675,316 663,228 255,792 134,567 66.94%
PBT 14,278 11,099 10,024 6,486 12,009 4,380 2,956 29.99%
Tax -7,485 -3,251 -5,585 -2,362 -2,587 865 -251 76.05%
NP 6,793 7,848 4,439 4,124 9,422 5,245 2,705 16.57%
-
NP to SH 7,527 6,157 4,403 3,121 7,102 4,059 2,535 19.87%
-
Tax Rate 52.42% 29.29% 55.72% 36.42% 21.54% -19.75% 8.49% -
Total Cost 2,910,598 3,103,412 1,314,584 671,192 653,806 250,547 131,862 67.44%
-
Net Worth 174,229 158,939 131,250 113,539 114,436 94,547 36,275 29.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 174,229 158,939 131,250 113,539 114,436 94,547 36,275 29.87%
NOSH 994,462 942,142 780,789 650,658 650,658 559,127 367,904 18.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.23% 0.25% 0.34% 0.61% 1.42% 2.05% 2.01% -
ROE 4.32% 3.87% 3.35% 2.75% 6.21% 4.29% 6.99% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 293.36 330.23 168.93 103.79 98.52 41.47 36.58 41.45%
EPS 0.76 0.65 0.56 0.48 1.06 0.66 0.69 1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.1687 0.1681 0.1745 0.17 0.1533 0.0986 10.05%
Adjusted Per Share Value based on latest NOSH - 780,789
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 253.69 270.54 114.70 58.72 57.67 22.24 11.70 66.94%
EPS 0.65 0.54 0.38 0.27 0.62 0.35 0.22 19.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1382 0.1141 0.0987 0.0995 0.0822 0.0315 29.90%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.12 0.115 0.165 0.185 0.225 0.22 0.26 -
P/RPS 0.04 0.03 0.10 0.18 0.23 0.53 0.71 -38.07%
P/EPS 15.85 17.60 29.26 38.57 21.33 33.43 37.73 -13.45%
EY 6.31 5.68 3.42 2.59 4.69 2.99 2.65 15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.98 1.06 1.32 1.44 2.64 -20.22%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/03/24 27/02/23 28/02/22 12/03/21 27/02/20 27/02/19 26/02/18 -
Price 0.12 0.125 0.155 0.215 0.21 0.265 0.265 -
P/RPS 0.04 0.04 0.09 0.21 0.21 0.64 0.72 -38.21%
P/EPS 15.85 19.13 27.49 44.82 19.90 40.27 38.46 -13.72%
EY 6.31 5.23 3.64 2.23 5.02 2.48 2.60 15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.92 1.23 1.24 1.73 2.69 -20.47%

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