[PENERGY] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -131.99%
YoY- -323.24%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 592,883 467,424 462,604 332,084 652,934 624,423 490,645 3.20%
PBT 63,058 -18,584 -46,624 -124,483 59,425 21,780 1,284 91.30%
Tax -511 -2,412 179 10,284 -8,270 12,956 11,253 -
NP 62,547 -20,996 -46,445 -114,199 51,155 34,736 12,537 30.70%
-
NP to SH 62,547 -20,996 -46,445 -114,199 51,155 34,750 12,735 30.36%
-
Tax Rate 0.81% - - - 13.92% -59.49% -876.40% -
Total Cost 530,336 488,420 509,049 446,283 601,779 589,687 478,108 1.74%
-
Net Worth 381,920 330,570 349,826 417,252 545,069 514,781 482,013 -3.80%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 19,256 - - 16,048 32,062 6,434 3,213 34.75%
Div Payout % 30.79% - - 0.00% 62.68% 18.52% 25.23% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 381,920 330,570 349,826 417,252 545,069 514,781 482,013 -3.80%
NOSH 321,750 321,750 321,750 320,963 321,750 321,738 321,342 0.02%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.55% -4.49% -10.04% -34.39% 7.83% 5.56% 2.56% -
ROE 16.38% -6.35% -13.28% -27.37% 9.39% 6.75% 2.64% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 184.73 145.64 144.14 103.46 203.64 194.08 152.69 3.22%
EPS 19.49 -6.54 -14.47 -35.58 15.94 10.80 4.20 29.13%
DPS 6.00 0.00 0.00 5.00 10.00 2.00 1.00 34.78%
NAPS 1.19 1.03 1.09 1.30 1.70 1.60 1.50 -3.78%
Adjusted Per Share Value based on latest NOSH - 320,926
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 184.27 145.28 143.78 103.21 202.93 194.07 152.49 3.20%
EPS 19.44 -6.53 -14.44 -35.49 15.90 10.80 3.96 30.35%
DPS 5.98 0.00 0.00 4.99 9.97 2.00 1.00 34.70%
NAPS 1.187 1.0274 1.0873 1.2968 1.6941 1.5999 1.4981 -3.80%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.36 0.405 0.825 0.95 1.26 1.73 2.15 -
P/RPS 0.74 0.28 0.57 0.92 0.62 0.89 1.41 -10.18%
P/EPS 6.98 -6.19 -5.70 -2.67 7.90 16.02 54.25 -28.93%
EY 14.33 -16.15 -17.54 -37.45 12.66 6.24 1.84 40.76%
DY 4.41 0.00 0.00 5.26 7.94 1.16 0.47 45.20%
P/NAPS 1.14 0.39 0.76 0.73 0.74 1.08 1.43 -3.70%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 17/02/20 22/02/19 23/02/18 23/02/17 23/02/16 25/02/15 25/02/14 -
Price 1.29 0.42 0.74 1.01 1.30 1.60 2.35 -
P/RPS 0.70 0.29 0.51 0.98 0.64 0.82 1.54 -12.30%
P/EPS 6.62 -6.42 -5.11 -2.84 8.15 14.81 59.30 -30.59%
EY 15.11 -15.58 -19.56 -35.23 12.27 6.75 1.69 44.04%
DY 4.65 0.00 0.00 4.95 7.69 1.25 0.43 48.67%
P/NAPS 1.08 0.41 0.68 0.78 0.76 1.00 1.57 -6.04%

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