[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 82.76%
YoY- 553.33%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 10,363,058 10,042,908 9,944,228 10,226,416 7,602,477 7,083,910 6,978,170 30.07%
PBT 523,098 538,633 532,096 593,912 322,984 226,954 218,894 78.46%
Tax -117,925 -131,157 -133,024 -159,764 -85,433 -60,377 -62,604 52.34%
NP 405,173 407,476 399,072 434,148 237,551 166,577 156,290 88.38%
-
NP to SH 405,173 407,476 399,072 434,148 237,551 166,577 156,290 88.38%
-
Tax Rate 22.54% 24.35% 25.00% 26.90% 26.45% 26.60% 28.60% -
Total Cost 9,957,885 9,635,432 9,545,156 9,792,268 7,364,926 6,917,333 6,821,880 28.59%
-
Net Worth 1,511,972 1,410,101 1,304,046 1,272,428 1,163,888 1,052,433 1,005,642 31.14%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 67,500 - - - 59,400 - - -
Div Payout % 16.66% - - - 25.01% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,511,972 1,410,101 1,304,046 1,272,428 1,163,888 1,052,433 1,005,642 31.14%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.91% 4.06% 4.01% 4.25% 3.12% 2.35% 2.24% -
ROE 26.80% 28.90% 30.60% 34.12% 20.41% 15.83% 15.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,838.17 3,719.60 3,683.05 3,787.56 2,815.73 2,623.67 2,584.51 30.07%
EPS 150.10 150.93 147.80 160.80 87.98 61.69 57.88 88.42%
DPS 25.00 0.00 0.00 0.00 22.00 0.00 0.00 -
NAPS 5.5999 5.2226 4.8298 4.7127 4.3107 3.8979 3.7246 31.14%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,838.17 3,719.60 3,683.05 3,787.56 2,815.73 2,623.67 2,584.51 30.07%
EPS 150.10 150.93 147.80 160.80 87.98 61.69 57.88 88.42%
DPS 25.00 0.00 0.00 0.00 22.00 0.00 0.00 -
NAPS 5.5999 5.2226 4.8298 4.7127 4.3107 3.8979 3.7246 31.14%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 13.54 10.30 7.28 6.40 4.15 4.00 3.73 -
P/RPS 0.35 0.28 0.20 0.17 0.15 0.15 0.14 83.89%
P/EPS 9.02 6.82 4.93 3.98 4.72 6.48 6.44 25.10%
EY 11.08 14.65 20.30 25.12 21.20 15.42 15.52 -20.07%
DY 1.85 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 2.42 1.97 1.51 1.36 0.96 1.03 1.00 79.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 22/02/17 25/11/16 18/08/16 -
Price 12.00 12.36 9.29 8.69 4.63 4.36 4.24 -
P/RPS 0.31 0.33 0.25 0.23 0.16 0.17 0.16 55.22%
P/EPS 8.00 8.19 6.29 5.40 5.26 7.07 7.32 6.08%
EY 12.51 12.21 15.91 18.50 19.00 14.15 13.65 -5.63%
DY 2.08 0.00 0.00 0.00 4.75 0.00 0.00 -
P/NAPS 2.14 2.37 1.92 1.84 1.07 1.12 1.14 51.99%

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