[PETRONM] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 56.96%
YoY- 1309.57%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,153,549 7,532,181 5,312,933 6,266,901 8,611,028 8,318,577 8,503,604 1.23%
PBT 329,319 403,975 170,216 296,166 -20,858 -24,747 123,725 17.71%
Tax -79,234 -98,368 -45,283 -91,810 3,963 6,924 -30,836 17.02%
NP 250,085 305,607 124,933 204,356 -16,895 -17,823 92,889 17.93%
-
NP to SH 250,085 305,607 124,933 204,356 -16,895 -17,823 92,889 17.93%
-
Tax Rate 24.06% 24.35% 26.60% 31.00% - - 24.92% -
Total Cost 8,903,464 7,226,574 5,188,000 6,062,545 8,627,923 8,336,400 8,410,715 0.95%
-
Net Worth 1,693,953 1,410,101 1,052,433 964,385 801,842 896,399 944,127 10.22%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,693,953 1,410,101 1,052,433 964,385 801,842 896,399 944,127 10.22%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 269,750 0.01%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.73% 4.06% 2.35% 3.26% -0.20% -0.21% 1.09% -
ROE 14.76% 21.67% 11.87% 21.19% -2.11% -1.99% 9.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3,390.20 2,789.70 1,967.75 2,321.07 3,210.98 3,080.95 3,152.39 1.21%
EPS 92.60 113.20 46.27 75.69 -6.30 -6.60 34.40 17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2739 5.2226 3.8979 3.5718 2.99 3.32 3.50 10.21%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3,390.20 2,789.70 1,967.75 2,321.07 3,210.98 3,080.95 3,149.48 1.23%
EPS 92.60 113.20 46.27 75.69 -6.30 -6.60 34.40 17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2739 5.2226 3.8979 3.5718 2.99 3.32 3.4968 10.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.25 10.30 4.00 2.99 2.82 3.24 2.74 -
P/RPS 0.24 0.37 0.20 0.13 0.09 0.11 0.09 17.75%
P/EPS 8.91 9.10 8.64 3.95 -44.76 -49.08 7.96 1.89%
EY 11.23 10.99 11.57 25.31 -2.23 -2.04 12.57 -1.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.97 1.03 0.84 0.94 0.98 0.78 9.02%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 23/11/17 25/11/16 27/11/15 20/11/14 20/11/13 30/11/12 -
Price 7.13 12.36 4.36 3.36 2.71 3.15 2.80 -
P/RPS 0.21 0.44 0.22 0.14 0.08 0.10 0.09 15.15%
P/EPS 7.70 10.92 9.42 4.44 -43.02 -47.72 8.13 -0.90%
EY 12.99 9.16 10.61 22.53 -2.32 -2.10 12.30 0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 2.37 1.12 0.94 0.91 0.95 0.80 6.07%

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