[PENERGY] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -70.93%
YoY- 114.26%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 654,789 624,423 490,645 654,080 650,403 633,935 503,456 4.47%
PBT 62,014 21,780 1,284 15,886 8,225 6,045 25,088 16.27%
Tax -14,801 12,956 11,253 -8,459 -4,916 -3,364 -10,595 5.72%
NP 47,213 34,736 12,537 7,427 3,309 2,681 14,493 21.74%
-
NP to SH 47,213 34,750 12,735 7,469 3,486 2,585 14,390 21.88%
-
Tax Rate 23.87% -59.49% -876.40% 53.25% 59.77% 55.65% 42.23% -
Total Cost 607,576 589,687 478,108 646,653 647,094 631,254 488,963 3.68%
-
Net Worth 320,629 515,781 479,558 347,314 208,811 306,111 304,706 0.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 32,090 6,447 3,197 2,143 1,044 - - -
Div Payout % 67.97% 18.55% 25.10% 28.70% 29.95% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 320,629 515,781 479,558 347,314 208,811 306,111 304,706 0.85%
NOSH 321,750 321,750 321,750 214,391 208,811 194,975 195,324 8.67%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.21% 5.56% 2.56% 1.14% 0.51% 0.42% 2.88% -
ROE 14.73% 6.74% 2.66% 2.15% 1.67% 0.84% 4.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 204.22 193.70 153.47 305.09 311.48 325.14 257.75 -3.80%
EPS 14.73 10.78 3.98 3.48 1.67 1.33 7.37 12.22%
DPS 10.00 2.00 1.00 1.00 0.50 0.00 0.00 -
NAPS 1.00 1.60 1.50 1.62 1.00 1.57 1.56 -7.14%
Adjusted Per Share Value based on latest NOSH - 214,391
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 203.51 194.07 152.49 203.29 202.15 197.03 156.47 4.47%
EPS 14.67 10.80 3.96 2.32 1.08 0.80 4.47 21.89%
DPS 9.97 2.00 0.99 0.67 0.32 0.00 0.00 -
NAPS 0.9965 1.6031 1.4905 1.0795 0.649 0.9514 0.947 0.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.26 1.73 2.15 1.57 1.14 1.55 1.65 -
P/RPS 0.62 0.89 1.40 0.51 0.37 0.48 0.64 -0.52%
P/EPS 8.56 16.05 53.97 45.07 68.29 116.91 22.40 -14.80%
EY 11.69 6.23 1.85 2.22 1.46 0.86 4.46 17.41%
DY 7.94 1.16 0.47 0.64 0.44 0.00 0.00 -
P/NAPS 1.26 1.08 1.43 0.97 1.14 0.99 1.06 2.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 25/02/14 28/02/13 23/02/12 28/02/11 25/02/10 -
Price 1.30 1.60 2.35 1.41 1.03 1.40 1.32 -
P/RPS 0.64 0.83 1.53 0.46 0.33 0.43 0.51 3.85%
P/EPS 8.83 14.84 59.00 40.47 61.70 105.60 17.92 -11.12%
EY 11.33 6.74 1.70 2.47 1.62 0.95 5.58 12.52%
DY 7.69 1.25 0.43 0.71 0.49 0.00 0.00 -
P/NAPS 1.30 1.00 1.57 0.87 1.03 0.89 0.85 7.33%

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