[PENERGY] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[PENERGY] PETRA ENERGY BHD
Announcement Date
18-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 100.38%
YoY- -21.48%
Quarter Report
Latest QR
Upcoming QR
PENERGY's Result
PENERGY's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 590,847 408,429 288,304 432,408 553,416 511,773 460,505 4.23%
PBT 69,071 24,639 6,854 39,872 40,596 -17,886 -50,894 -
Tax -12,320 3,053 -6,445 -8,397 -511 -2,412 179 -
NP 56,751 27,692 409 31,475 40,085 -20,298 -50,715 -
-
NP to SH 56,751 27,692 409 31,475 40,085 -20,298 -50,715 -
-
Tax Rate 17.84% -12.39% 94.03% 21.06% 1.26% - - -
Total Cost 534,096 380,737 287,895 400,933 513,331 532,071 511,220 0.73%
-
Net Worth 391,549 372,292 359,455 372,292 362,664 336,989 346,617 2.05%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 22,465 16,047 6,418 19,256 19,256 - - -
Div Payout % 39.59% 57.95% 1,569.40% 61.18% 48.04% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 391,549 372,292 359,455 372,292 362,664 336,989 346,617 2.05%
NOSH 321,750 321,750 321,750 321,750 321,750 321,750 321,750 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.61% 6.78% 0.14% 7.28% 7.24% -3.97% -11.01% -
ROE 14.49% 7.44% 0.11% 8.45% 11.05% -6.02% -14.63% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 184.10 127.26 89.83 134.73 172.43 159.46 143.49 4.23%
EPS 17.68 8.63 0.13 9.81 12.49 -6.32 -15.80 -
DPS 7.00 5.00 2.00 6.00 6.00 0.00 0.00 -
NAPS 1.22 1.16 1.12 1.16 1.13 1.05 1.08 2.05%
Adjusted Per Share Value based on latest NOSH - 321,750
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 183.64 126.94 89.60 134.39 172.00 159.06 143.13 4.23%
EPS 17.64 8.61 0.13 9.78 12.46 -6.31 -15.76 -
DPS 6.98 4.99 1.99 5.98 5.98 0.00 0.00 -
NAPS 1.2169 1.1571 1.1172 1.1571 1.1272 1.0474 1.0773 2.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.22 0.835 0.84 0.965 0.725 1.04 0.62 -
P/RPS 0.66 0.66 0.94 0.72 0.42 0.65 0.43 7.39%
P/EPS 6.90 9.68 659.15 9.84 5.80 -16.44 -3.92 -
EY 14.49 10.33 0.15 10.16 17.23 -6.08 -25.49 -
DY 5.74 5.99 2.38 6.22 8.28 0.00 0.00 -
P/NAPS 1.00 0.72 0.75 0.83 0.64 0.99 0.57 9.81%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 22/05/23 20/05/22 18/05/21 15/05/20 07/05/19 24/05/18 -
Price 1.60 0.835 0.88 0.965 0.85 1.05 0.33 -
P/RPS 0.87 0.66 0.98 0.72 0.49 0.66 0.23 24.79%
P/EPS 9.05 9.68 690.54 9.84 6.81 -16.60 -2.09 -
EY 11.05 10.33 0.14 10.16 14.69 -6.02 -47.88 -
DY 4.38 5.99 2.27 6.22 7.06 0.00 0.00 -
P/NAPS 1.31 0.72 0.79 0.83 0.75 1.00 0.31 27.12%

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