[PENERGY] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 139.41%
YoY- 34.85%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 624,423 490,645 654,080 650,403 633,935 503,456 555,530 1.96%
PBT 21,780 1,284 15,886 8,225 6,045 25,088 58,185 -15.10%
Tax 12,956 11,253 -8,459 -4,916 -3,364 -10,595 -15,545 -
NP 34,736 12,537 7,427 3,309 2,681 14,493 42,640 -3.35%
-
NP to SH 34,750 12,735 7,469 3,486 2,585 14,390 42,672 -3.36%
-
Tax Rate -59.49% -876.40% 53.25% 59.77% 55.65% 42.23% 26.72% -
Total Cost 589,687 478,108 646,653 647,094 631,254 488,963 512,890 2.35%
-
Net Worth 515,781 479,558 347,314 208,811 306,111 304,706 194,831 17.60%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 6,447 3,197 2,143 1,044 - - 3,896 8.75%
Div Payout % 18.55% 25.10% 28.70% 29.95% - - 9.13% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 515,781 479,558 347,314 208,811 306,111 304,706 194,831 17.60%
NOSH 321,750 321,750 214,391 208,811 194,975 195,324 194,831 8.71%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.56% 2.56% 1.14% 0.51% 0.42% 2.88% 7.68% -
ROE 6.74% 2.66% 2.15% 1.67% 0.84% 4.72% 21.90% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 193.70 153.47 305.09 311.48 325.14 257.75 285.13 -6.23%
EPS 10.78 3.98 3.48 1.67 1.33 7.37 21.90 -11.13%
DPS 2.00 1.00 1.00 0.50 0.00 0.00 2.00 0.00%
NAPS 1.60 1.50 1.62 1.00 1.57 1.56 1.00 8.14%
Adjusted Per Share Value based on latest NOSH - 208,811
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 194.07 152.49 203.29 202.15 197.03 156.47 172.66 1.96%
EPS 10.80 3.96 2.32 1.08 0.80 4.47 13.26 -3.36%
DPS 2.00 0.99 0.67 0.32 0.00 0.00 1.21 8.73%
NAPS 1.6031 1.4905 1.0795 0.649 0.9514 0.947 0.6055 17.60%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.73 2.15 1.57 1.14 1.55 1.65 1.27 -
P/RPS 0.89 1.40 0.51 0.37 0.48 0.64 0.45 12.03%
P/EPS 16.05 53.97 45.07 68.29 116.91 22.40 5.80 18.47%
EY 6.23 1.85 2.22 1.46 0.86 4.46 17.25 -15.60%
DY 1.16 0.47 0.64 0.44 0.00 0.00 1.57 -4.91%
P/NAPS 1.08 1.43 0.97 1.14 0.99 1.06 1.27 -2.66%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 25/02/14 28/02/13 23/02/12 28/02/11 25/02/10 26/02/09 -
Price 1.60 2.35 1.41 1.03 1.40 1.32 1.10 -
P/RPS 0.83 1.53 0.46 0.33 0.43 0.51 0.39 13.40%
P/EPS 14.84 59.00 40.47 61.70 105.60 17.92 5.02 19.78%
EY 6.74 1.70 2.47 1.62 0.95 5.58 19.91 -16.51%
DY 1.25 0.43 0.71 0.49 0.00 0.00 1.82 -6.06%
P/NAPS 1.00 1.57 0.87 1.03 0.89 0.85 1.10 -1.57%

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