[PETRONM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 145.14%
YoY- 223.08%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,960,293 2,193,094 2,028,373 2,000,753 1,512,853 1,684,365 1,024,298 102.50%
PBT 70,228 36,366 55,297 145,482 59,902 124,189 -93,076 -
Tax -9,697 -3,440 -13,284 -42,481 -17,885 -26,549 23,788 -
NP 60,531 32,926 42,013 103,001 42,017 97,640 -69,288 -
-
NP to SH 60,531 32,926 42,013 103,001 42,017 97,640 -69,288 -
-
Tax Rate 13.81% 9.46% 24.02% 29.20% 29.86% 21.38% - -
Total Cost 2,899,762 2,160,168 1,986,360 1,897,752 1,470,836 1,586,725 1,093,586 91.23%
-
Net Worth 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 1,698,219 1,600,587 14.74%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 54,000 - - - - - - -
Div Payout % 89.21% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 1,698,219 1,600,587 14.74%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.04% 1.50% 2.07% 5.15% 2.78% 5.80% -6.76% -
ROE 3.07% 1.73% 2.24% 5.58% 2.41% 5.75% -4.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,096.40 812.26 751.25 741.02 560.32 623.84 379.37 102.50%
EPS 22.40 12.20 15.60 38.10 15.60 36.20 -25.70 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2908 7.0594 6.9374 6.8318 6.4504 6.2897 5.9281 14.74%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,096.40 812.26 751.25 741.02 560.32 623.84 379.37 102.50%
EPS 22.40 12.20 15.60 38.10 15.60 36.20 -25.70 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2908 7.0594 6.9374 6.8318 6.4504 6.2897 5.9281 14.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.38 4.33 4.30 4.60 5.25 3.25 4.00 -
P/RPS 0.40 0.53 0.57 0.62 0.94 0.52 1.05 -47.35%
P/EPS 19.54 35.51 27.63 12.06 33.74 8.99 -15.59 -
EY 5.12 2.82 3.62 8.29 2.96 11.13 -6.42 -
DY 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.62 0.67 0.81 0.52 0.67 -7.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 26/08/21 27/05/21 23/02/21 19/11/20 26/08/20 -
Price 5.08 4.51 4.29 4.53 5.10 3.46 3.55 -
P/RPS 0.46 0.56 0.57 0.61 0.91 0.55 0.94 -37.81%
P/EPS 22.66 36.98 27.57 11.87 32.77 9.57 -13.83 -
EY 4.41 2.70 3.63 8.42 3.05 10.45 -7.23 -
DY 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.62 0.66 0.79 0.55 0.60 10.79%

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