[PENERGY] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 222.3%
YoY- 31.83%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 566,957 664,195 516,225 568,643 680,112 583,079 600,859 -0.96%
PBT 24,227 31,975 -7,530 13,789 11,598 13,875 16,455 6.65%
Tax -9,982 10,735 12,234 -5,630 -5,589 -3,649 -10,085 -0.17%
NP 14,245 42,710 4,704 8,159 6,009 10,226 6,370 14.34%
-
NP to SH 14,245 42,543 5,024 8,109 6,151 10,355 6,411 14.21%
-
Tax Rate 41.20% -33.57% - 40.83% 48.19% 26.30% 61.29% -
Total Cost 552,712 621,485 511,521 560,484 674,103 572,853 594,489 -1.20%
-
Net Worth 512,920 534,032 485,546 485,578 356,391 194,821 310,918 8.69%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 32,090 6,447 3,197 2,143 1,044 974 - -
Div Payout % 225.28% 15.15% 63.64% 26.44% 16.97% 9.41% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,920 534,032 485,546 485,578 356,391 194,821 310,918 8.69%
NOSH 321,750 321,750 321,750 321,750 214,693 194,821 195,546 8.64%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.51% 6.43% 0.91% 1.43% 0.88% 1.75% 1.06% -
ROE 2.78% 7.97% 1.03% 1.67% 1.73% 5.32% 2.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 176.86 206.46 160.54 176.83 316.78 299.29 307.27 -8.78%
EPS 4.44 13.22 1.56 2.52 2.87 5.32 3.28 5.17%
DPS 10.00 2.00 1.00 0.67 0.49 0.50 0.00 -
NAPS 1.60 1.66 1.51 1.51 1.66 1.00 1.59 0.10%
Adjusted Per Share Value based on latest NOSH - 321,750
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 176.21 206.43 160.44 176.73 211.38 181.22 186.75 -0.96%
EPS 4.43 13.22 1.56 2.52 1.91 3.22 1.99 14.25%
DPS 9.97 2.00 0.99 0.67 0.32 0.30 0.00 -
NAPS 1.5942 1.6598 1.5091 1.5092 1.1077 0.6055 0.9663 8.69%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.23 1.19 3.07 2.12 1.47 1.49 1.45 -
P/RPS 0.70 0.58 1.91 1.20 0.46 0.50 0.47 6.85%
P/EPS 27.68 9.00 196.49 84.07 51.31 28.03 44.23 -7.50%
EY 3.61 11.11 0.51 1.19 1.95 3.57 2.26 8.11%
DY 8.13 1.68 0.33 0.31 0.33 0.34 0.00 -
P/NAPS 0.77 0.72 2.03 1.40 0.89 1.49 0.91 -2.74%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 21/08/14 27/08/13 14/08/12 12/08/11 19/08/10 -
Price 1.03 0.95 2.86 2.08 1.68 1.30 1.32 -
P/RPS 0.58 0.46 1.78 1.18 0.53 0.43 0.43 5.10%
P/EPS 23.18 7.18 183.05 82.49 58.64 24.46 40.26 -8.78%
EY 4.31 13.92 0.55 1.21 1.71 4.09 2.48 9.63%
DY 9.71 2.11 0.35 0.32 0.29 0.38 0.00 -
P/NAPS 0.64 0.57 1.89 1.38 1.01 1.30 0.83 -4.23%

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