[PENERGY] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 112.89%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 138,190 110,383 77,326 136,362 124,368 191,832 120,812 2.26%
PBT 24,507 2,422 12,415 12,178 22,187 20,904 -47,091 -
Tax 1,885 5,482 124 -2,533 -511 -20 179 48.02%
NP 26,392 7,904 12,539 9,645 21,676 20,884 -46,912 -
-
NP to SH 26,392 7,904 12,539 9,645 21,676 20,884 -46,912 -
-
Tax Rate -7.69% -226.34% -1.00% 20.80% 2.30% 0.10% - -
Total Cost 111,798 102,479 64,787 126,717 102,692 170,948 167,724 -6.53%
-
Net Worth 407,596 388,339 388,339 381,920 381,920 330,570 349,826 2.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 12,837 9,628 6,418 6,418 6,418 - - -
Div Payout % 48.64% 121.82% 51.19% 66.55% 29.61% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 407,596 388,339 388,339 381,920 381,920 330,570 349,826 2.57%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 19.10% 7.16% 16.22% 7.07% 17.43% 10.89% -38.83% -
ROE 6.48% 2.04% 3.23% 2.53% 5.68% 6.32% -13.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.06 34.39 24.09 42.49 38.75 59.77 37.64 2.26%
EPS 8.22 2.46 3.91 3.01 6.75 6.51 -14.62 -
DPS 4.00 3.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.27 1.21 1.21 1.19 1.19 1.03 1.09 2.57%
Adjusted Per Share Value based on latest NOSH - 321,750
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.95 34.31 24.03 42.38 38.65 59.62 37.55 2.26%
EPS 8.20 2.46 3.90 3.00 6.74 6.49 -14.58 -
DPS 3.99 2.99 1.99 1.99 1.99 0.00 0.00 -
NAPS 1.2668 1.207 1.207 1.187 1.187 1.0274 1.0873 2.57%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.945 0.86 0.77 1.06 1.36 0.405 0.825 -
P/RPS 2.19 2.50 3.20 2.49 3.51 0.68 2.19 0.00%
P/EPS 11.49 34.92 19.71 35.27 20.14 6.22 -5.64 -
EY 8.70 2.86 5.07 2.84 4.97 16.07 -17.72 -
DY 4.23 3.49 2.60 1.89 1.47 0.00 0.00 -
P/NAPS 0.74 0.71 0.64 0.89 1.14 0.39 0.76 -0.44%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 18/02/22 22/02/21 17/02/20 22/02/19 23/02/18 -
Price 1.03 0.885 0.87 1.07 1.29 0.42 0.74 -
P/RPS 2.39 2.57 3.61 2.52 3.33 0.70 1.97 3.27%
P/EPS 12.53 35.94 22.27 35.60 19.10 6.45 -5.06 -
EY 7.98 2.78 4.49 2.81 5.24 15.49 -19.75 -
DY 3.88 3.39 2.30 1.87 1.55 0.00 0.00 -
P/NAPS 0.81 0.73 0.72 0.90 1.08 0.41 0.68 2.95%

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