[PENERGY] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -27.51%
YoY- 198.08%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 510,119 297,191 436,090 486,288 561,077 447,660 308,146 8.75%
PBT 41,009 5,634 36,402 34,086 12,160 -69,912 -99,716 -
Tax 1,532 -6,328 -5,525 -5,029 -2,412 179 6,804 -21.99%
NP 42,541 -694 30,877 29,057 9,748 -69,733 -92,912 -
-
NP to SH 42,541 -694 30,877 29,057 9,748 -69,733 -92,912 -
-
Tax Rate -3.74% 112.32% 15.18% 14.75% 19.84% - - -
Total Cost 467,578 297,885 405,213 457,231 551,329 517,393 401,058 2.58%
-
Net Worth 388,339 359,455 369,083 359,455 349,826 336,989 421,246 -1.34%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 16,047 6,418 19,256 12,837 6,418 - 16,049 -0.00%
Div Payout % 37.72% 0.00% 62.37% 44.18% 65.85% - 0.00% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 388,339 359,455 369,083 359,455 349,826 336,989 421,246 -1.34%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,562 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.34% -0.23% 7.08% 5.98% 1.74% -15.58% -30.15% -
ROE 10.95% -0.19% 8.37% 8.08% 2.79% -20.69% -22.06% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 158.94 92.60 135.88 151.52 174.82 139.48 95.83 8.79%
EPS 13.26 -0.22 9.62 9.05 3.04 -21.73 -28.89 -
DPS 5.00 2.00 6.00 4.00 2.00 0.00 5.00 0.00%
NAPS 1.21 1.12 1.15 1.12 1.09 1.05 1.31 -1.31%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 158.55 92.37 135.54 151.14 174.38 139.13 95.77 8.76%
EPS 13.22 -0.22 9.60 9.03 3.03 -21.67 -28.88 -
DPS 4.99 1.99 5.98 3.99 1.99 0.00 4.99 0.00%
NAPS 1.207 1.1172 1.1471 1.1172 1.0873 1.0474 1.3092 -1.34%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.82 0.665 0.88 0.735 0.775 0.44 1.13 -
P/RPS 0.52 0.72 0.65 0.49 0.44 0.32 1.18 -12.76%
P/EPS 6.19 -307.53 9.15 8.12 25.52 -2.03 -3.91 -
EY 16.16 -0.33 10.93 12.32 3.92 -49.38 -25.57 -
DY 6.10 3.01 6.82 5.44 2.58 0.00 4.42 5.51%
P/NAPS 0.68 0.59 0.77 0.66 0.71 0.42 0.86 -3.83%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 24/08/22 24/08/21 19/08/20 29/08/19 30/08/18 25/08/17 -
Price 0.795 0.71 0.78 0.635 0.74 0.58 0.96 -
P/RPS 0.50 0.77 0.57 0.42 0.42 0.42 1.00 -10.90%
P/EPS 6.00 -328.34 8.11 7.01 24.36 -2.67 -3.32 -
EY 16.67 -0.30 12.33 14.26 4.10 -37.46 -30.10 -
DY 6.29 2.82 7.69 6.30 2.70 0.00 5.21 3.18%
P/NAPS 0.66 0.63 0.68 0.57 0.68 0.55 0.73 -1.66%

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