[PENERGY] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 317.69%
YoY- 390.44%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 657,070 574,255 523,813 681,367 582,731 628,912 536,757 3.42%
PBT 50,908 4,015 6,597 33,232 -11,459 17,247 37,630 5.16%
Tax -7,171 23,625 -7,652 -7,623 2,611 -10,588 -11,430 -7.47%
NP 43,737 27,640 -1,055 25,609 -8,848 6,659 26,200 8.91%
-
NP to SH 43,463 28,094 -1,070 25,692 -8,846 6,586 26,287 8.73%
-
Tax Rate 14.09% -588.42% 115.99% 22.94% - 61.39% 30.37% -
Total Cost 613,333 546,615 524,868 655,758 591,579 622,253 510,557 3.10%
-
Net Worth 555,497 505,273 482,125 359,788 300,190 313,884 308,066 10.31%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 25,713 3,197 2,143 1,044 974 - 3,896 36.93%
Div Payout % 59.16% 11.38% 0.00% 4.06% 0.00% - 14.82% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 555,497 505,273 482,125 359,788 300,190 313,884 308,066 10.31%
NOSH 321,750 321,750 321,750 214,159 194,928 194,959 194,978 8.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.66% 4.81% -0.20% 3.76% -1.52% 1.06% 4.88% -
ROE 7.82% 5.56% -0.22% 7.14% -2.95% 2.10% 8.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 204.63 178.43 162.97 318.16 298.95 322.59 275.29 -4.82%
EPS 13.54 8.73 -0.33 12.00 -4.54 3.38 13.48 0.07%
DPS 8.00 1.00 0.67 0.49 0.50 0.00 2.00 25.97%
NAPS 1.73 1.57 1.50 1.68 1.54 1.61 1.58 1.52%
Adjusted Per Share Value based on latest NOSH - 214,159
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 204.22 178.48 162.80 211.77 181.11 195.47 166.82 3.42%
EPS 13.51 8.73 -0.33 7.99 -2.75 2.05 8.17 8.73%
DPS 7.99 0.99 0.67 0.32 0.30 0.00 1.21 36.95%
NAPS 1.7265 1.5704 1.4984 1.1182 0.933 0.9756 0.9575 10.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.11 2.83 2.08 1.84 0.98 1.16 1.81 -
P/RPS 0.54 1.59 1.28 0.58 0.33 0.36 0.66 -3.28%
P/EPS 8.20 32.42 -624.81 15.34 -21.60 34.34 13.43 -7.89%
EY 12.19 3.08 -0.16 6.52 -4.63 2.91 7.45 8.54%
DY 7.21 0.35 0.32 0.26 0.51 0.00 1.10 36.78%
P/NAPS 0.64 1.80 1.39 1.10 0.64 0.72 1.15 -9.30%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 21/11/14 20/11/13 21/11/12 22/11/11 23/11/10 16/11/09 -
Price 1.38 2.02 2.16 1.73 1.12 1.31 1.87 -
P/RPS 0.67 1.13 1.33 0.54 0.37 0.41 0.68 -0.24%
P/EPS 10.20 23.14 -648.84 14.42 -24.68 38.78 13.87 -4.99%
EY 9.81 4.32 -0.15 6.93 -4.05 2.58 7.21 5.26%
DY 5.80 0.50 0.31 0.28 0.45 0.00 1.07 32.52%
P/NAPS 0.80 1.29 1.44 1.03 0.73 0.81 1.18 -6.26%

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