[PETRONM] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -16.15%
YoY- -9.38%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 11,436,450 11,984,426 9,821,725 7,196,325 8,556,902 11,420,551 11,298,101 0.20%
PBT 166,703 448,442 556,744 180,266 231,252 -71,528 -12,284 -
Tax -44,088 -98,791 -138,519 -39,090 -74,479 8,211 -105 173.51%
NP 122,615 349,651 418,225 141,176 156,773 -63,317 -12,389 -
-
NP to SH 122,615 349,651 418,225 142,060 156,773 -63,317 -12,389 -
-
Tax Rate 26.45% 22.03% 24.88% 21.68% 32.21% - - -
Total Cost 11,313,835 11,634,775 9,403,500 7,055,149 8,400,129 11,483,868 11,310,490 0.00%
-
Net Worth 1,760,750 1,693,953 1,410,101 1,052,433 964,385 807,300 896,399 11.90%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 54,000 67,500 59,400 54,000 - - - -
Div Payout % 44.04% 19.30% 14.20% 38.01% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,760,750 1,693,953 1,410,101 1,052,433 964,385 807,300 896,399 11.90%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.07% 2.92% 4.26% 1.96% 1.83% -0.55% -0.11% -
ROE 6.96% 20.64% 29.66% 13.50% 16.26% -7.84% -1.38% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4,235.72 4,438.68 3,637.68 2,665.31 3,169.22 4,229.83 4,184.48 0.20%
EPS 45.41 129.50 154.90 52.61 58.06 -23.45 -4.59 -
DPS 20.00 25.00 22.00 20.00 0.00 0.00 0.00 -
NAPS 6.5213 6.2739 5.2226 3.8979 3.5718 2.99 3.32 11.90%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4,235.72 4,438.68 3,637.68 2,665.31 3,169.22 4,229.83 4,184.48 0.20%
EPS 45.41 129.50 154.90 52.61 58.06 -23.45 -4.59 -
DPS 20.00 25.00 22.00 20.00 0.00 0.00 0.00 -
NAPS 6.5213 6.2739 5.2226 3.8979 3.5718 2.99 3.32 11.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.32 8.25 10.30 4.00 2.99 2.82 3.24 -
P/RPS 0.13 0.19 0.28 0.15 0.09 0.07 0.08 8.42%
P/EPS 11.71 6.37 6.65 7.60 5.15 -12.03 -70.61 -
EY 8.54 15.70 15.04 13.15 19.42 -8.32 -1.42 -
DY 3.76 3.03 2.14 5.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.31 1.97 1.03 0.84 0.94 0.98 -2.92%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 15/11/18 23/11/17 25/11/16 27/11/15 20/11/14 20/11/13 -
Price 5.09 7.13 12.36 4.36 3.36 2.71 3.15 -
P/RPS 0.12 0.16 0.34 0.16 0.11 0.06 0.08 6.98%
P/EPS 11.21 5.51 7.98 8.29 5.79 -11.56 -68.65 -
EY 8.92 18.16 12.53 12.07 17.28 -8.65 -1.46 -
DY 3.93 3.51 1.78 4.59 0.00 0.00 0.00 -
P/NAPS 0.78 1.14 2.37 1.12 0.94 0.91 0.95 -3.23%

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