[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 452.5%
YoY- 946.2%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,150,293 8,355,868 8,211,206 7,358,472 10,901,029 11,481,370 11,980,000 -22.59%
PBT 306,216 394,888 377,378 329,404 -85,772 -27,810 -22,862 -
Tax -85,617 -122,413 -116,984 -102,116 21,294 5,284 6,400 -
NP 220,599 272,474 260,394 227,288 -64,478 -22,526 -16,462 -
-
NP to SH 221,483 272,474 260,394 227,288 -64,478 -22,526 -16,462 -
-
Tax Rate 27.96% 31.00% 31.00% 31.00% - - - -
Total Cost 7,929,694 8,083,393 7,950,812 7,131,184 10,965,507 11,503,897 11,996,462 -24.06%
-
Net Worth 981,504 964,385 890,217 816,857 758,088 801,841 828,587 11.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 54,000 - - - - - - -
Div Payout % 24.38% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 981,504 964,385 890,217 816,857 758,088 801,841 828,587 11.91%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.71% 3.26% 3.17% 3.09% -0.59% -0.20% -0.14% -
ROE 22.57% 28.25% 29.25% 27.82% -8.51% -2.81% -1.99% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3,018.63 3,094.77 3,041.19 2,725.36 4,040.67 4,281.30 4,366.42 -21.76%
EPS 81.70 100.92 96.44 84.20 -23.90 -8.40 -6.00 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6352 3.5718 3.2971 3.0254 2.81 2.99 3.02 13.11%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3,018.63 3,094.77 3,041.19 2,725.36 4,040.67 4,281.30 4,366.42 -21.76%
EPS 81.70 100.92 96.44 84.20 -23.90 -8.40 -6.00 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6352 3.5718 3.2971 3.0254 2.81 2.99 3.02 13.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.00 2.99 2.85 2.70 2.59 2.82 2.89 -
P/RPS 0.17 0.10 0.09 0.10 0.06 0.07 0.07 80.38%
P/EPS 6.10 2.96 2.96 3.21 -10.92 -33.57 -48.17 -
EY 16.41 33.75 33.84 31.18 -9.15 -2.98 -2.08 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.84 0.86 0.89 0.92 0.94 0.96 27.28%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 22/08/14 -
Price 6.98 3.36 2.86 2.60 2.75 2.71 2.89 -
P/RPS 0.23 0.11 0.09 0.10 0.07 0.06 0.07 120.53%
P/EPS 8.51 3.33 2.97 3.09 -11.60 -32.26 -48.17 -
EY 11.75 30.03 33.72 32.38 -8.62 -3.10 -2.08 -
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.94 0.87 0.86 0.98 0.91 0.96 58.53%

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