[PENERGY] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -57.75%
YoY- -52.98%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 553,230 525,725 337,667 381,377 414,965 660,348 396,404 5.70%
PBT 93,497 42,297 20,010 22,329 33,045 61,775 -86,577 -
Tax -9,149 -7,561 -2,301 -9,285 -5,306 -20 -2,213 26.65%
NP 84,348 34,736 17,709 13,044 27,739 61,755 -88,790 -
-
NP to SH 84,348 34,736 17,709 13,044 27,739 61,755 -88,790 -
-
Tax Rate 9.79% 17.88% 11.50% 41.58% 16.06% 0.03% - -
Total Cost 468,882 490,989 319,958 368,333 387,226 598,593 485,194 -0.56%
-
Net Worth 442,899 404,386 385,130 372,292 378,711 369,083 311,313 6.04%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 35,303 19,256 12,837 12,837 12,837 12,837 - -
Div Payout % 41.85% 55.44% 72.49% 98.42% 46.28% 20.79% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 442,899 404,386 385,130 372,292 378,711 369,083 311,313 6.04%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 15.25% 6.61% 5.24% 3.42% 6.68% 9.35% -22.40% -
ROE 19.04% 8.59% 4.60% 3.50% 7.32% 16.73% -28.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 172.38 163.81 105.21 118.83 129.30 205.75 123.51 5.70%
EPS 26.28 10.82 5.52 4.06 8.64 19.24 -27.67 -
DPS 11.00 6.00 4.00 4.00 4.00 4.00 0.00 -
NAPS 1.38 1.26 1.20 1.16 1.18 1.15 0.97 6.04%
Adjusted Per Share Value based on latest NOSH - 321,750
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 171.94 163.40 104.95 118.53 128.97 205.24 123.20 5.70%
EPS 26.22 10.80 5.50 4.05 8.62 19.19 -27.60 -
DPS 10.97 5.98 3.99 3.99 3.99 3.99 0.00 -
NAPS 1.3765 1.2568 1.197 1.1571 1.177 1.1471 0.9676 6.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.32 0.92 0.64 0.835 0.60 1.07 0.54 -
P/RPS 0.77 0.56 0.61 0.70 0.46 0.52 0.44 9.76%
P/EPS 5.02 8.50 11.60 20.54 6.94 5.56 -1.95 -
EY 19.91 11.76 8.62 4.87 14.40 17.98 -51.23 -
DY 8.33 6.52 6.25 4.79 6.67 3.74 0.00 -
P/NAPS 0.96 0.73 0.53 0.72 0.51 0.93 0.56 9.39%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 24/11/23 21/11/22 18/11/21 23/11/20 21/11/19 26/11/18 -
Price 1.33 0.865 0.63 0.805 0.685 1.70 0.52 -
P/RPS 0.77 0.53 0.60 0.68 0.53 0.83 0.42 10.61%
P/EPS 5.06 7.99 11.42 19.81 7.93 8.83 -1.88 -
EY 19.76 12.51 8.76 5.05 12.62 11.32 -53.20 -
DY 8.27 6.94 6.35 4.97 5.84 2.35 0.00 -
P/NAPS 0.96 0.69 0.53 0.69 0.58 1.48 0.54 10.05%

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