[PENERGY] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 64.73%
YoY- -40.6%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 664,195 516,225 568,643 680,112 583,079 600,859 544,016 3.38%
PBT 31,975 -7,530 13,789 11,598 13,875 16,455 44,951 -5.51%
Tax 10,735 12,234 -5,630 -5,589 -3,649 -10,085 -12,900 -
NP 42,710 4,704 8,159 6,009 10,226 6,370 32,051 4.89%
-
NP to SH 42,543 5,024 8,109 6,151 10,355 6,411 31,900 4.91%
-
Tax Rate -33.57% - 40.83% 48.19% 26.30% 61.29% 28.70% -
Total Cost 621,485 511,521 560,484 674,103 572,853 594,489 511,965 3.28%
-
Net Worth 534,032 485,546 485,578 356,391 194,821 310,918 304,008 9.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,447 3,197 2,143 1,044 974 - 3,896 8.75%
Div Payout % 15.15% 63.64% 26.44% 16.97% 9.41% - 12.22% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 534,032 485,546 485,578 356,391 194,821 310,918 304,008 9.84%
NOSH 321,750 321,750 321,750 214,693 194,821 195,546 194,877 8.71%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.43% 0.91% 1.43% 0.88% 1.75% 1.06% 5.89% -
ROE 7.97% 1.03% 1.67% 1.73% 5.32% 2.06% 10.49% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 206.46 160.54 176.83 316.78 299.29 307.27 279.16 -4.90%
EPS 13.22 1.56 2.52 2.87 5.32 3.28 16.37 -3.49%
DPS 2.00 1.00 0.67 0.49 0.50 0.00 2.00 0.00%
NAPS 1.66 1.51 1.51 1.66 1.00 1.59 1.56 1.04%
Adjusted Per Share Value based on latest NOSH - 214,693
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 206.43 160.44 176.73 211.38 181.22 186.75 169.08 3.38%
EPS 13.22 1.56 2.52 1.91 3.22 1.99 9.91 4.91%
DPS 2.00 0.99 0.67 0.32 0.30 0.00 1.21 8.73%
NAPS 1.6598 1.5091 1.5092 1.1077 0.6055 0.9663 0.9449 9.83%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.19 3.07 2.12 1.47 1.49 1.45 1.82 -
P/RPS 0.58 1.91 1.20 0.46 0.50 0.47 0.65 -1.88%
P/EPS 9.00 196.49 84.07 51.31 28.03 44.23 11.12 -3.46%
EY 11.11 0.51 1.19 1.95 3.57 2.26 8.99 3.59%
DY 1.68 0.33 0.31 0.33 0.34 0.00 1.10 7.30%
P/NAPS 0.72 2.03 1.40 0.89 1.49 0.91 1.17 -7.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 21/08/14 27/08/13 14/08/12 12/08/11 19/08/10 26/08/09 -
Price 0.95 2.86 2.08 1.68 1.30 1.32 1.85 -
P/RPS 0.46 1.78 1.18 0.53 0.43 0.43 0.66 -5.83%
P/EPS 7.18 183.05 82.49 58.64 24.46 40.26 11.30 -7.27%
EY 13.92 0.55 1.21 1.71 4.09 2.48 8.85 7.83%
DY 2.11 0.35 0.32 0.29 0.38 0.00 1.08 11.80%
P/NAPS 0.57 1.89 1.38 1.01 1.30 0.83 1.19 -11.54%

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