Saudi Electricity 2022 profit after Mudaraba up 12% to SAR 7.5 bln; Q4 loss at SAR 164 mln

Saudi Electricity 2022 profit after Mudaraba up 12% to SAR 7.5 bln; Q4 loss at SAR 164 mln

15/03/2023 Argaam Exclusive

View other reports

Saudi Electricity Co. (SEC) reported a net profit of SAR 7.5 billion in 2022 after deducting the SAR 7.7 billion payment of Mudaraba coupon, a 12% increase, compared to SAR 6.7 billion in the year-ago period.



Financials (M)

Item 2021 2022 Change‬
Revenues 69,338.04 72,079.42 4.0 %
Gross Income 20,541.96 19,759.82 (3.8 %)
Operating Income 18,582.12 16,771.82 (9.7 %)
Net Income before deducting Mudaraba Instrument profit 14,390.87 15,135.22 5.2 %
Net Income after deducting Mudaraba Instrument profit 6,729.50 7,473.85 11.1 %
Average Shares 4,166.59 4,166.59 -
EPS before deducting Mudaraba Instrument profit (Riyals) 3.45 3.63 5.2 %
EPS after deducting Mudaraba Instrument profit (Riyals) 1.62 1.79 11.1 %

The company’s net profit rose to SAR 15.51 billion in 2022 before deducting Mudarabah instrument distributions, compared to SAR 14.39 billion in 2021.

 

The profit increase was driven by higher operating revenue due to the growth in demand for electricity and an increase in the balancing account amounts from 2021.

 

In addition, the utility provider saw higher other income mainly due to recorded non-recurring items, and higher income from equity accounted investees on the change in classification of SEC’s interest in independent power producers (IPPs), from being accounted as joint operations to joint ventures.

 

This was partially offset by higher purchased power and fuel costs, mainly driven by growth in demand for electric power. In addition, the company reported an increase in provisions for receivables from electricity sales and others, as well as a marginal increase in net financing costs.



Current Quarter Comparison (M)

Compared With The
Item Q4 2021 Q4 2022 Change‬
Revenues 15,577.22 16,396.81 5.3 %
Gross Income 2,561.46 3,080.27 20.3 %
Operating Income 1,997.65 2,013.34 0.8 %
Net Income before deducting Mudaraba Instrument profit (505.91) 1,740.47 444.0 %
Net Income (2436.99) (190.61) 92.2 %
Average Shares 4,166.59 4,166.59 -
EPS before deducting Mudaraba Instrument profit (Riyals) (0.12) 0.42 444.0 %
EPS (Riyals) (0.58) (0.05) 92.2 %

In Q4 2022, Saudi Electricity narrowed its losses to SAR 164 million from SAR 2.46 billion in the year-before period.

 

The utility provider turned to a net loss in Q4 2022 against a net profit of SAR 4.44 billion in Q3 2022.

 

Total shareholders’ equity, before Mudaraba instrument distributions, grew to SAR 89.13 billion as of Dec. 31, 2022, from SAR 83.70 billion in the year-earlier period.



Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2013 6,423.27 8.1 % (576.52) (57.5 %) (657.36) (12.7 %) (0.16)
Q2 2013 9,307.42 2.7 % 799.56 (42.9 %) 1,502.27 10.4 % 0.36
Q3 2013 11,804.47 8.4 % 2,914.36 (4.1 %) 2,852.83 (0.8 %) 0.68
Q4 2013 8,136.98 5.0 % (495.98) (6.7 %) (661.88) 39.3 % (0.16)
Q1 2014 7,069.18 10.1 % (864.11) (49.9 %) (913.35) (38.9 %) (0.22)
Q2 2014 10,489.73 12.7 % 1,341.82 67.8 % 3,657.81 143.5 % 0.88
Q3 2014 12,472.87 5.7 % 2,813.69 (3.5 %) 2,668.33 (6.5 %) 0.64
Q4 2014 8,458.89 4.0 % (1255.35) (153.1 %) (1801.80) (172.2 %) (0.43)
Q1 2015 7,485.98 5.9 % (1246.39) (44.2 %) (1939.69) (112.4 %) (0.47)
Q2 2015 11,917.40 13.6 % 2,122.48 58.2 % 1,970.64 (46.1 %) 0.47
Q3 2015 13,176.21 5.6 % 3,023.16 7.4 % 2,921.06 9.5 % 0.70
Q4 2015 8,985.19 6.2 % (1344.46) (7.1 %) (1444.55) 19.8 % (0.35)
Q1 2016 8,894.70 18.8 % (342.01) 72.6 % (798.31) 58.8 % (0.19)
Q2 2016 13,194.13 10.7 % 2,790.68 31.5 % 2,242.00 13.8 % 0.54
Q3 2016 17,132.99 30.0 % 5,587.18 84.8 % 4,928.41 68.7 % 1.18
Q4 2016 10,639.18 18.4 % (1183.38) 12.0 % (1826.85) (26.5 %) (0.44)
Q1 2017 8,920.29 0.3 % (653.65) (91.1 %) 4,935.78 718.3 % 1.18
Q2 2017 13,301.83 0.8 % 2,691.06 (3.6 %) 2,231.59 (0.5 %) 0.54
Q3 2017 16,986.31 (0.9 %) 5,608.94 0.4 % 5,261.87 6.8 % 1.26
Q4 2017 11,476.56 7.9 % (956.35) 19.2 % (5521.23) (202.2 %) (1.33)
Q1 2018 11,401.27 27.8 % (623.99) 4.5 % (1214.05) (124.6 %) (0.29)
Q2 2018 17,701.15 33.1 % 2,938.85 9.2 % 1,846.55 (17.3 %) 0.44
Q3 2018 21,930.17 29.1 % 5,970.99 6.5 % 4,925.47 (6.4 %) 1.18
Q4 2018 13,031.05 13.5 % (2366.24) (147.4 %) (3800.84) 31.2 % (0.91)
Q1 2019 11,395.24 (0.1 %) (636.38) (2.0 %) (1489.23) (22.7 %) (0.36)
Q2 2019 16,520.27 (6.7 %) 1,820.66 (38.0 %) 788.77 (57.3 %) 0.19
Q3 2019 20,830.54 (5.0 %) 3,759.55 (37.0 %) 2,679.39 (45.6 %) 0.64
Q4 2019 16,293.95 25.0 % 1,180.29 149.9 % (591.37) 84.4 % (0.14)
Q1 2020 11,397.72 0.0 % (1192.35) (87.4 %) (2441.46) (63.9 %) (0.59)
Q2 2020 16,668.46 0.9 % 788.96 (56.7 %) (868.56) (210.1 %) (0.21)
Q3 2020 20,517.11 (1.5 %) 3,340.09 (11.2 %) 2,200.58 (17.9 %) 0.53
Q4 2020 20,125.63 23.5 % 5,385.82 356.3 % 3,207.62 642.4 % 0.77
Q1 2021 13,348.37 17.1 % 2,928.08 345.6 % (199.98) 91.8 % (0.05)
Q2 2021 18,580.36 11.5 % 6,457.61 718.5 % 3,917.98 551.1 % 0.94
Q3 2021 21,832.09 6.4 % 8,594.81 157.3 % 5,448.49 147.6 % 1.31
Q4 2021 15,577.22 (22.6 %) 2,561.46 (52.4 %) (2436.99) (176.0 %) (0.58)
Q1 2022 13,531.32 1.4 % 2,638.39 (9.9 %) (371.86) (85.9 %) (0.09)
Q2 2022 19,401.68 4.4 % 6,544.77 1.3 % 3,592.18 (8.3 %) 0.86
Q3 2022 22,749.62 4.2 % 7,496.39 (12.8 %) 4,444.14 (18.4 %) 1.07
Q4 2022 16,396.81 5.3 % 3,080.27 20.3 % (190.61) 92.2 % (0.05)
2022 72,079.42 4.0 % 19,759.82 (3.8 %) 7,473.85 11.1 % 1.79

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2013 9.96 % 40.18 % 9.00 %
Q2 2013 8.14 % 38.70 % 7.14 %
Q3 2013 7.57 % 38.21 % 6.83 %
Q4 2013 7.40 % 38.44 % 6.47 %
Q1 2014 6.48 % 37.80 % 5.65 %
Q2 2014 7.72 % 39.12 % 6.92 %
Q3 2014 7.32 % 39.38 % 6.32 %
Q4 2014 5.29 % 38.10 % 3.94 %
Q1 2015 4.25 % 38.05 % 1.26 %
Q2 2015 6.04 % 39.41 % 2.83 %
Q3 2015 6.44 % 39.94 % 3.40 %
Q4 2015 6.15 % 39.64 % 3.14 %
Q1 2016 8.05 % 39.45 % 5.69 %
Q2 2016 9.33 % 38.66 % 6.14 %
Q3 2016 13.88 % 39.88 % 9.80 %
Q4 2016 13.74 % 38.65 % 9.34 %
Q1 2017 13.11 % 38.91 % 8.56 %
Q2 2017 12.88 % 39.68 % 8.52 %
Q3 2017 12.97 % 41.21 % 9.21 %
Q4 2017 13.20 % 41.47 % 6.68 %
Q1 2018 12.64 % 40.23 % 6.31 %
Q2 2018 12.10 % 38.46 % 5.16 %
Q3 2018 11.73 % 36.01 % 4.21 %
Q4 2018 9.24 % 33.58 % 2.74 %
Q1 2019 9.22 % 34.44 % 2.31 %
Q2 2019 7.62 % 33.97 % 0.67 %
Q3 2019 4.17 % 31.96 % (2.95 %)
Q4 2019 9.42 % 36.28 % 2.13 %
Q1 2020 8.56 % 35.60 % 1.04 %
Q2 2020 6.96 % 33.79 % (0.59 %)
Q3 2020 6.35 % 33.22 % (1.38 %)
Q4 2020 12.11 % 37.39 % 4.23 %
Q1 2021 17.61 % 41.45 % 6.95 %
Q2 2021 24.96 % 48.92 % 13.20 %
Q3 2021 31.62 % 55.29 % 17.40 %
Q4 2021 29.63 % 55.20 % 11.65 %
Q1 2022 29.13 % 54.81 % 11.37 %
Q2 2022 28.91 % 53.18 % 10.09 %
Q3 2022 27.00 % 50.62 % 8.55 %
Q4 2022 27.41 % 50.10 % 10.37 %
2022 27.41 % 50.10 % 10.37 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2013 4,166.59 0.60 0.74 12.67
Q2 2013 4,166.59 0.63 0.59 12.91
Q3 2013 4,166.59 0.63 0.58 13.60
Q4 2013 4,166.59 0.73 0.55 13.51
Q1 2014 4,166.59 0.67 0.49 13.32
Q2 2014 4,166.59 1.18 0.62 14.08
Q3 2014 4,166.59 1.14 0.58 14.72
Q4 2014 4,166.59 0.87 0.36 14.22
Q1 2015 4,166.59 0.62 0.12 13.75
Q2 2015 4,166.59 0.22 0.27 14.10
Q3 2015 4,166.59 0.28 0.33 14.79
Q4 2015 4,166.59 0.36 0.31 14.48
Q1 2016 4,166.59 0.64 0.59 14.16
Q2 2016 4,166.59 0.70 0.65 14.38
Q3 2016 4,166.59 1.18 1.13 15.43
Q4 2016 4,166.59 1.09 1.12 15.74
Q1 2017 4,166.59 2.47 1.02 16.93
Q2 2017 4,166.59 2.46 1.02 17.33
Q3 2017 4,166.59 2.54 1.10 18.59
Q4 2017 4,166.59 1.66 0.81 17.35
Q1 2018 4,166.59 0.18 0.81 16.97
Q2 2018 4,166.59 0.09 0.71 17.29
Q3 2018 4,166.59 0.01 0.63 18.50
Q4 2018 4,166.59 0.42 0.42 17.68
Q1 2019 4,166.59 0.36 0.36 17.29
Q2 2019 4,166.59 0.10 0.10 17.25
Q3 2019 4,166.59 (0.44) (0.44) 17.88
Q4 2019 4,166.59 0.33 0.33 17.66
Q1 2020 4,166.59 0.10 0.16 16.96
Q2 2020 4,166.59 (0.29) (0.09) 16.54
Q3 2020 4,166.59 (0.41) (0.21) 17.08
Q4 2020 4,166.59 0.50 0.70 19.17
Q1 2021 4,166.59 1.04 1.18 19.63
Q2 2021 4,166.59 2.19 2.30 19.41
Q3 2021 4,166.59 2.97 3.09 21.20
Q4 2021 4,166.59 1.62 1.94 20.09
Q1 2022 4,166.59 1.57 1.90 20.59
Q2 2022 4,166.59 1.50 1.70 20.35
Q3 2022 4,166.59 1.25 1.46 21.87
Q4 2022 4,166.59 1.79 1.79 21.39

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2013 23.71 19.20 1.12
Q2 2013 20.44 21.89 1.00
Q3 2013 21.26 22.98 0.98
Q4 2013 3.75 4.93 1.08
Q1 2014 23.61 32.00 1.18
Q2 2014 13.30 25.27 1.12
Q3 2014 15.13 29.80 1.17
Q4 2014 3.22 7.68 1.05
Q1 2015 28.16 More than 100 1.27
Q2 2015 79.95 62.81 1.22
Q3 2015 59.41 48.98 1.11
Q4 2015 8.14 9.40 1.08
Q1 2016 25.10 27.17 1.13
Q2 2016 27.89 29.96 1.36
Q3 2016 14.26 14.86 1.09
Q4 2016 3.88 3.79 1.43
Q1 2017 9.40 22.62 1.37
Q2 2017 10.35 24.94 1.47
Q3 2017 9.39 21.68 1.29
Q4 2017 2.38 4.86 1.21
Q1 2018 More than 100 25.75 1.22
Q2 2018 More than 100 29.20 1.20
Q3 2018 More than 100 25.34 0.87
Q4 2018 9.22 9.22 0.86
Q1 2019 46.39 46.39 0.95
Q2 2019 More than 100 More than 100 1.08
Q3 2019 NEG NEG 1.19
Q4 2019 15.60 15.60 1.15
Q1 2020 More than 100 98.16 0.94
Q2 2020 NEG NEG 0.94
Q3 2020 NEG NEG 1.01
Q4 2020 42.30 30.54 1.11
Q1 2021 22.56 19.95 1.20
Q2 2021 11.02 10.50 1.24
Q3 2021 9.06 8.72 1.27
Q4 2021 14.85 12.37 1.19
Q1 2022 16.84 13.97 1.29
Q2 2022 16.18 14.21 1.19
Q3 2022 19.56 16.79 1.12
Q4 2022 12.88 12.88 1.08

Business Segments (Million)

Compared With The
Period Saudi Electricity Company National Electricity Transmission Company Other Subsidiaries Joint Operations Inter-Company Balances
Q3 2015 13,172.85 1,794.16 3.36 - (1794.16)
Q4 2015 8,955.63 1,866.48 3.51 - (1866.48)
Q1 2016 8,896.92 2,081.14 3.28 507.42 (2594.05)
Q2 2016 13,166.62 1,986.21 38.35 731.67 (2728.71)
Q3 2016 17,136.40 2,107.11 7.36 518.16 (2636.04)
Q4 2016 10,642.80 2,246.18 7.61 749.94 (3006.85)
Q1 2017 8,920.29 2,545.37 7.35 579.63 (3132.34)
Q2 2017 13,302.13 2,541.86 7.08 366.33 (2915.56)
Q3 2017 16,993.46 2,541.86 7.08 822.01 (3378.17)
Q4 2017 11,480.20 3,134.98 7.08 345.88 (3491.59)
Q1 2018 11,291.67 2,895.23 5.77 321.15 (3112.54)
Q2 2018 17,811.57 2,673.67 15.18 227.47 (3026.74)
Q3 2018 21,929.27 2,784.44 (2.30) 430.78 (3212.01)
Q4 2018 14,071.90 2,992.92 16.31 301.44 (4351.52)
Q1 2019 11,382.20 3,241.44 26.98 312.00 (3567.37)
Q2 2019 16,517.76 3,241.42 16.44 285.46 (3540.81)
Q3 2019 20,835.32 3,322.69 9.15 349.52 (3686.14)
Q4 2019 16,261.72 3,421.45 46.44 324.02 (3759.68)
Q1 2020 11,389.39 3,496.10 22.27 323.10 (3833.13)
Q2 2020 16,625.61 3,566.90 55.73 316.91 (3896.87)
Q3 2020 20,504.00 3,603.00 28.00 341.00 (3959.00)
Q4 2020 20,030.00 3,586.00 109.00 337.00 (3936.00)
Q1 2021 13,311.00 4,271.00 51.00 332.00 (4617.00)
Q2 2021 18,519.00 4,541.00 126.00 366.00 (4971.00)
Q4 2021 13,420.00 4,264.00 175.00 - (2282.00)
Q1 2022 13,418.00 4,683.00 426.00 - (4996.00)
Q2 2022 19,279.00 4,497.00 137.00 327.00 (4838.00)

Analysts Estimates (Million)

Item Q4 2022 (e) Q4 2022 (a) Change‬
Average (888.00) (190.61) 78.53 %

Estimates vs Actual (Million)

Item Q4 2022 (e) Q4 2022 (a) Change
Riyad Capital (888.00) (190.61) 78.5 %

Current
Market Cap (M Riyal) 67,248.76
Enterprise Value (EV) (M) 179,026.27
Shares Outstanding ((M)) 4,166.59
EPS ( Riyal) (TTM) 0.65
Book Value (BV) ( Riyal) 21.50
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 18.93
P/E (TTM) 24.83
Price/book 0.75
Return on Average Assets (%) (TTM) 0.5
Return on Average Equity (%) (TTM) 3.0

Share Price

16.14
0.00 0.00 %

Saudi Electricity Co. (SAUDI ELECTRICITY)


Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.