[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.16%
YoY- -40.76%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 6,528,946 8,960,700 11,456,829 11,389,640 11,540,226 10,989,772 12,047,037 -33.55%
PBT -412,324 -452,344 239,346 266,236 303,748 306,712 296,345 -
Tax 106,380 117,608 -62,220 -68,689 -76,276 -76,628 -71,805 -
NP -305,944 -334,736 177,126 197,546 227,472 230,084 224,540 -
-
NP to SH -305,944 -334,736 177,126 197,546 227,472 230,084 224,540 -
-
Tax Rate - - 26.00% 25.80% 25.11% 24.98% 24.23% -
Total Cost 6,834,890 9,295,436 11,279,703 11,192,093 11,312,754 10,759,688 11,822,497 -30.62%
-
Net Worth 1,600,587 1,702,268 1,785,968 1,760,750 1,727,244 1,725,110 1,668,815 -2.74%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 32,400 - - - 54,000 -
Div Payout % - - 18.29% - - - 24.05% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,600,587 1,702,268 1,785,968 1,760,750 1,727,244 1,725,110 1,668,815 -2.74%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -4.69% -3.74% 1.55% 1.73% 1.97% 2.09% 1.86% -
ROE -19.11% -19.66% 9.92% 11.22% 13.17% 13.34% 13.46% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2,418.13 3,318.78 4,243.27 4,218.39 4,274.16 4,070.29 4,461.87 -33.55%
EPS -113.40 -124.00 65.60 73.20 84.20 85.20 83.20 -
DPS 0.00 0.00 12.00 0.00 0.00 0.00 20.00 -
NAPS 5.9281 6.3047 6.6147 6.5213 6.3972 6.3893 6.1808 -2.74%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2,418.13 3,318.78 4,243.27 4,218.39 4,274.16 4,070.29 4,461.87 -33.55%
EPS -113.40 -124.00 65.60 73.20 84.20 85.20 83.20 -
DPS 0.00 0.00 12.00 0.00 0.00 0.00 20.00 -
NAPS 5.9281 6.3047 6.6147 6.5213 6.3972 6.3893 6.1808 -2.74%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.00 3.08 5.02 5.32 6.11 6.61 6.27 -
P/RPS 0.17 0.09 0.12 0.13 0.14 0.16 0.14 13.83%
P/EPS -3.53 -2.48 7.65 7.27 7.25 7.76 7.54 -
EY -28.33 -40.25 13.07 13.75 13.79 12.89 13.26 -
DY 0.00 0.00 2.39 0.00 0.00 0.00 3.19 -
P/NAPS 0.67 0.49 0.76 0.82 0.96 1.03 1.01 -23.95%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 21/05/20 27/02/20 21/11/19 22/08/19 30/05/19 21/02/19 -
Price 3.55 4.62 4.80 5.09 5.58 6.67 7.49 -
P/RPS 0.15 0.14 0.11 0.12 0.13 0.16 0.17 -8.01%
P/EPS -3.13 -3.73 7.32 6.96 6.62 7.83 9.01 -
EY -31.92 -26.83 13.67 14.37 15.10 12.78 11.10 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 2.67 -
P/NAPS 0.60 0.73 0.73 0.78 0.87 1.04 1.21 -37.37%

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