[PENERGY] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 3.03%
YoY- 87.58%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 541,647 555,530 513,269 532,144 553,334 536,078 400,025 22.36%
PBT 53,212 58,185 61,576 66,764 65,589 70,286 56,010 -3.35%
Tax -14,079 -15,545 -16,318 -17,743 -18,011 -19,704 -15,918 -7.85%
NP 39,133 42,640 45,258 49,021 47,578 50,582 40,092 -1.59%
-
NP to SH 39,147 42,672 45,258 49,021 47,578 50,582 40,092 -1.57%
-
Tax Rate 26.46% 26.72% 26.50% 26.58% 27.46% 28.03% 28.42% -
Total Cost 502,514 512,890 468,011 483,123 505,756 485,496 359,933 24.89%
-
Net Worth 300,259 194,831 284,602 280,975 267,016 255,425 168,371 47.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,896 3,896 7,799 7,799 7,799 7,799 - -
Div Payout % 9.95% 9.13% 17.23% 15.91% 16.39% 15.42% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 300,259 194,831 284,602 280,975 267,016 255,425 168,371 47.00%
NOSH 194,973 194,831 194,933 195,121 194,902 194,981 168,371 10.26%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.22% 7.68% 8.82% 9.21% 8.60% 9.44% 10.02% -
ROE 13.04% 21.90% 15.90% 17.45% 17.82% 19.80% 23.81% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 277.81 285.13 263.31 272.72 283.90 274.94 237.58 10.98%
EPS 20.08 21.90 23.22 25.12 24.41 25.94 23.81 -10.72%
DPS 2.00 2.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 1.54 1.00 1.46 1.44 1.37 1.31 1.00 33.32%
Adjusted Per Share Value based on latest NOSH - 195,121
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 168.34 172.66 159.52 165.39 171.98 166.61 124.33 22.36%
EPS 12.17 13.26 14.07 15.24 14.79 15.72 12.46 -1.55%
DPS 1.21 1.21 2.42 2.42 2.42 2.42 0.00 -
NAPS 0.9332 0.6055 0.8845 0.8733 0.8299 0.7939 0.5233 47.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.96 1.27 2.00 2.20 2.39 3.38 3.62 -
P/RPS 0.35 0.45 0.76 0.81 0.84 1.23 1.52 -62.39%
P/EPS 4.78 5.80 8.61 8.76 9.79 13.03 15.20 -53.72%
EY 20.91 17.25 11.61 11.42 10.21 7.68 6.58 115.99%
DY 2.08 1.57 2.00 1.82 1.67 1.18 0.00 -
P/NAPS 0.62 1.27 1.37 1.53 1.74 2.58 3.62 -69.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 27/11/08 22/08/08 29/05/08 28/02/08 - -
Price 1.91 1.10 1.58 2.35 2.37 2.79 0.00 -
P/RPS 0.69 0.39 0.60 0.86 0.83 1.01 0.00 -
P/EPS 9.51 5.02 6.81 9.35 9.71 10.75 0.00 -
EY 10.51 19.91 14.69 10.69 10.30 9.30 0.00 -
DY 1.05 1.82 2.53 1.70 1.69 1.43 0.00 -
P/NAPS 1.24 1.10 1.08 1.63 1.73 2.13 0.00 -

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