[PETRONM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 129.13%
YoY- 1681.79%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,658,182 8,150,293 6,266,901 4,105,603 1,839,618 10,901,029 8,611,028 -66.61%
PBT 22,727 306,216 296,166 188,689 82,351 -85,772 -20,858 -
Tax -6,114 -85,617 -91,810 -58,492 -25,529 21,294 3,963 -
NP 16,613 220,599 204,356 130,197 56,822 -64,478 -16,895 -
-
NP to SH 16,613 221,483 204,356 130,197 56,822 -64,478 -16,895 -
-
Tax Rate 26.90% 27.96% 31.00% 31.00% 31.00% - - -
Total Cost 1,641,569 7,929,694 6,062,545 3,975,406 1,782,796 10,965,507 8,627,923 -66.88%
-
Net Worth 998,109 981,504 964,385 890,217 816,857 758,088 801,842 15.70%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 54,000 - - - - - -
Div Payout % - 24.38% - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 998,109 981,504 964,385 890,217 816,857 758,088 801,842 15.70%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.00% 2.71% 3.26% 3.17% 3.09% -0.59% -0.20% -
ROE 1.66% 22.57% 21.19% 14.63% 6.96% -8.51% -2.11% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 614.14 3,018.63 2,321.07 1,520.59 681.34 4,040.67 3,210.98 -66.77%
EPS 6.15 81.70 75.69 48.22 21.05 -23.90 -6.30 -
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6967 3.6352 3.5718 3.2971 3.0254 2.81 2.99 15.17%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 614.14 3,018.63 2,321.07 1,520.59 681.34 4,040.67 3,210.98 -66.77%
EPS 6.15 81.70 75.69 48.22 21.05 -23.90 -6.30 -
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6967 3.6352 3.5718 3.2971 3.0254 2.81 2.99 15.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 5.74 5.00 2.99 2.85 2.70 2.59 2.82 -
P/RPS 0.93 0.17 0.13 0.19 0.40 0.06 0.09 373.74%
P/EPS 93.29 6.10 3.95 5.91 12.83 -10.92 -44.76 -
EY 1.07 16.41 25.31 16.92 7.79 -9.15 -2.23 -
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.38 0.84 0.86 0.89 0.92 0.94 39.53%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 -
Price 5.23 6.98 3.36 2.86 2.60 2.75 2.71 -
P/RPS 0.85 0.23 0.14 0.19 0.38 0.07 0.08 382.60%
P/EPS 85.00 8.51 4.44 5.93 12.35 -11.60 -43.02 -
EY 1.18 11.75 22.53 16.86 8.09 -8.62 -2.32 -
DY 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.92 0.94 0.87 0.86 0.98 0.91 33.86%

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