[PETRONM] QoQ TTM Result on 30-Sep-2019 [#3]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -29.42%
YoY- -64.93%
Quarter Report
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 8,951,189 10,949,561 11,456,829 11,436,450 11,964,484 12,068,337 12,047,769 -17.98%
PBT -118,690 49,582 239,346 166,703 226,184 276,868 296,345 -
Tax 29,108 -13,661 -62,220 -44,088 -52,455 -66,931 -71,805 -
NP -89,582 35,921 177,126 122,615 173,729 209,937 224,540 -
-
NP to SH -89,582 35,921 177,126 122,615 173,729 209,937 224,540 -
-
Tax Rate - 27.55% 26.00% 26.45% 23.19% 24.17% 24.23% -
Total Cost 9,040,771 10,913,640 11,279,703 11,313,835 11,790,755 11,858,400 11,823,229 -16.39%
-
Net Worth 1,600,587 1,702,268 1,785,968 1,760,750 1,727,244 1,725,110 1,668,815 -2.74%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 32,400 32,400 32,400 54,000 54,000 54,000 54,000 -28.88%
Div Payout % 0.00% 90.20% 18.29% 44.04% 31.08% 25.72% 24.05% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,600,587 1,702,268 1,785,968 1,760,750 1,727,244 1,725,110 1,668,815 -2.74%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.00% 0.33% 1.55% 1.07% 1.45% 1.74% 1.86% -
ROE -5.60% 2.11% 9.92% 6.96% 10.06% 12.17% 13.46% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3,315.26 4,055.39 4,243.27 4,235.72 4,431.29 4,469.75 4,462.14 -17.98%
EPS -33.18 13.30 65.60 45.41 64.34 77.75 83.16 -
DPS 12.00 12.00 12.00 20.00 20.00 20.00 20.00 -28.88%
NAPS 5.9281 6.3047 6.6147 6.5213 6.3972 6.3893 6.1808 -2.74%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3,315.26 4,055.39 4,243.27 4,235.72 4,431.29 4,469.75 4,462.14 -17.98%
EPS -33.18 13.30 65.60 45.41 64.34 77.75 83.16 -
DPS 12.00 12.00 12.00 20.00 20.00 20.00 20.00 -28.88%
NAPS 5.9281 6.3047 6.6147 6.5213 6.3972 6.3893 6.1808 -2.74%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.00 3.08 5.02 5.32 6.11 6.61 6.27 -
P/RPS 0.12 0.08 0.12 0.13 0.14 0.15 0.14 -9.77%
P/EPS -12.06 23.15 7.65 11.71 9.50 8.50 7.54 -
EY -8.29 4.32 13.07 8.54 10.53 11.76 13.26 -
DY 3.00 3.90 2.39 3.76 3.27 3.03 3.19 -4.01%
P/NAPS 0.67 0.49 0.76 0.82 0.96 1.03 1.01 -23.95%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 21/05/20 27/02/20 21/11/19 22/08/19 30/05/19 21/02/19 -
Price 3.55 4.62 4.80 5.09 5.58 6.67 7.49 -
P/RPS 0.11 0.11 0.11 0.12 0.13 0.15 0.17 -25.20%
P/EPS -10.70 34.73 7.32 11.21 8.67 8.58 9.01 -
EY -9.35 2.88 13.67 8.92 11.53 11.66 11.10 -
DY 3.38 2.60 2.50 3.93 3.58 3.00 2.67 17.03%
P/NAPS 0.60 0.73 0.73 0.78 0.87 1.04 1.21 -37.37%

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