[PENERGY] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -66.31%
YoY- -32.62%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 648,947 626,914 514,847 615,208 649,331 613,392 549,359 2.81%
PBT 52,177 23,604 -1,325 9,793 8,460 3,546 26,994 11.59%
Tax -14,125 12,215 12,713 -7,258 -4,945 -2,324 -11,672 3.22%
NP 38,052 35,819 11,388 2,535 3,515 1,222 15,322 16.35%
-
NP to SH 38,052 35,719 11,649 2,516 3,734 1,342 15,091 16.64%
-
Tax Rate 27.07% -51.75% - 74.11% 58.45% 65.54% 43.24% -
Total Cost 610,895 591,095 503,459 612,673 645,816 612,170 534,037 2.26%
-
Net Worth 531,575 516,190 474,671 348,313 346,990 195,081 313,872 9.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 32,090 6,447 3,197 2,143 1,044 974 - -
Div Payout % 84.33% 18.05% 27.44% 85.21% 27.96% 72.64% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 531,575 516,190 474,671 348,313 346,990 195,081 313,872 9.16%
NOSH 321,750 321,750 321,750 213,689 214,191 195,081 194,952 8.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.86% 5.71% 2.21% 0.41% 0.54% 0.20% 2.79% -
ROE 7.16% 6.92% 2.45% 0.72% 1.08% 0.69% 4.81% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 202.65 195.53 161.61 287.90 303.15 314.43 281.79 -5.34%
EPS 11.88 11.14 3.66 1.18 1.74 0.69 7.74 7.39%
DPS 10.00 2.00 1.00 1.00 0.49 0.50 0.00 -
NAPS 1.66 1.61 1.49 1.63 1.62 1.00 1.61 0.51%
Adjusted Per Share Value based on latest NOSH - 213,689
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 201.69 194.85 160.01 191.21 201.81 190.64 170.74 2.81%
EPS 11.83 11.10 3.62 0.78 1.16 0.42 4.69 16.65%
DPS 9.97 2.00 0.99 0.67 0.32 0.30 0.00 -
NAPS 1.6521 1.6043 1.4753 1.0826 1.0784 0.6063 0.9755 9.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.26 1.39 2.35 1.33 1.04 1.63 1.50 -
P/RPS 0.62 0.71 1.45 0.46 0.34 0.52 0.53 2.64%
P/EPS 10.60 12.48 64.27 112.96 59.66 236.95 19.38 -9.55%
EY 9.43 8.01 1.56 0.89 1.68 0.42 5.16 10.56%
DY 7.94 1.44 0.43 0.75 0.47 0.31 0.00 -
P/NAPS 0.76 0.86 1.58 0.82 0.64 1.63 0.93 -3.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 21/05/15 27/05/14 17/05/13 15/05/12 11/05/11 25/05/10 -
Price 1.27 1.46 2.65 2.13 1.14 1.60 1.20 -
P/RPS 0.63 0.75 1.64 0.74 0.38 0.51 0.43 6.56%
P/EPS 10.69 13.11 72.47 180.91 65.39 232.59 15.50 -5.99%
EY 9.36 7.63 1.38 0.55 1.53 0.43 6.45 6.39%
DY 7.87 1.37 0.38 0.47 0.43 0.31 0.00 -
P/NAPS 0.77 0.91 1.78 1.31 0.70 1.60 0.75 0.43%

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