[PETRONM] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -21.63%
YoY- -66.28%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 5,596,062 3,800,335 2,960,293 2,193,094 2,028,373 2,000,753 1,512,853 139.75%
PBT 240,671 143,753 70,228 36,366 55,297 145,482 59,902 153.37%
Tax -57,192 -37,376 -9,697 -3,440 -13,284 -42,481 -17,885 117.51%
NP 183,479 106,377 60,531 32,926 42,013 103,001 42,017 167.88%
-
NP to SH 183,479 106,377 60,531 32,926 42,013 103,001 42,017 167.88%
-
Tax Rate 23.76% 26.00% 13.81% 9.46% 24.02% 29.20% 29.86% -
Total Cost 5,412,583 3,693,958 2,899,762 2,160,168 1,986,360 1,897,752 1,470,836 138.92%
-
Net Worth 2,204,388 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 17.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 54,000 - - - - -
Div Payout % - - 89.21% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,204,388 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 17.06%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.28% 2.80% 2.04% 1.50% 2.07% 5.15% 2.78% -
ROE 8.32% 5.13% 3.07% 1.73% 2.24% 5.58% 2.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2,072.62 1,407.53 1,096.40 812.26 751.25 741.02 560.32 139.75%
EPS 68.00 39.40 22.40 12.20 15.60 38.10 15.60 167.56%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 8.1644 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 17.06%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2,072.62 1,407.53 1,096.40 812.26 751.25 741.02 560.32 139.75%
EPS 68.00 39.40 22.40 12.20 15.60 38.10 15.60 167.56%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 8.1644 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 17.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 5.69 4.62 4.38 4.33 4.30 4.60 5.25 -
P/RPS 0.27 0.33 0.40 0.53 0.57 0.62 0.94 -56.56%
P/EPS 8.37 11.73 19.54 35.51 27.63 12.06 33.74 -60.61%
EY 11.94 8.53 5.12 2.82 3.62 8.29 2.96 154.04%
DY 0.00 0.00 4.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.61 0.62 0.67 0.81 -9.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 24/11/21 26/08/21 27/05/21 23/02/21 -
Price 5.80 6.38 5.08 4.51 4.29 4.53 5.10 -
P/RPS 0.28 0.45 0.46 0.56 0.57 0.61 0.91 -54.52%
P/EPS 8.54 16.19 22.66 36.98 27.57 11.87 32.77 -59.30%
EY 11.72 6.18 4.41 2.70 3.63 8.42 3.05 145.93%
DY 0.00 0.00 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.70 0.64 0.62 0.66 0.79 -6.88%

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