[PETRONM] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -79.72%
YoY- -82.89%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 18,367,172 10,982,095 6,222,269 10,949,561 12,068,337 10,533,329 8,500,899 13.69%
PBT 303,964 305,644 236,497 49,582 276,868 470,776 448,735 -6.28%
Tax -1,025 -63,797 -63,127 -13,661 -66,931 -102,016 -119,260 -54.72%
NP 302,939 241,847 173,370 35,921 209,937 368,760 329,475 -1.38%
-
NP to SH 302,939 241,847 173,370 35,921 209,937 368,760 329,475 -1.38%
-
Tax Rate 0.34% 20.87% 26.69% 27.55% 24.17% 21.67% 26.58% -
Total Cost 18,064,233 10,740,248 6,048,899 10,913,640 11,858,400 10,164,569 8,171,424 14.12%
-
Net Worth 2,325,375 2,074,896 1,844,585 1,702,268 1,725,110 1,583,306 1,272,428 10.56%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 67,500 54,000 - 32,400 54,000 67,500 59,400 2.15%
Div Payout % 22.28% 22.33% - 90.20% 25.72% 18.30% 18.03% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,325,375 2,074,896 1,844,585 1,702,268 1,725,110 1,583,306 1,272,428 10.56%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.65% 2.20% 2.79% 0.33% 1.74% 3.50% 3.88% -
ROE 13.03% 11.66% 9.40% 2.11% 12.17% 23.29% 25.89% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6,802.66 4,067.44 2,304.54 4,055.39 4,469.75 3,901.23 3,148.48 13.69%
EPS 112.20 89.57 64.21 13.30 77.75 136.58 122.03 -1.38%
DPS 25.00 20.00 0.00 12.00 20.00 25.00 22.00 2.15%
NAPS 8.6125 7.6848 6.8318 6.3047 6.3893 5.8641 4.7127 10.56%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6,802.66 4,067.44 2,304.54 4,055.39 4,469.75 3,901.23 3,148.48 13.69%
EPS 112.20 89.57 64.21 13.30 77.75 136.58 122.03 -1.38%
DPS 25.00 20.00 0.00 12.00 20.00 25.00 22.00 2.15%
NAPS 8.6125 7.6848 6.8318 6.3047 6.3893 5.8641 4.7127 10.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.41 4.62 4.60 3.08 6.61 8.59 6.40 -
P/RPS 0.06 0.11 0.20 0.08 0.15 0.22 0.20 -18.17%
P/EPS 3.93 5.16 7.16 23.15 8.50 6.29 5.24 -4.67%
EY 25.44 19.39 13.96 4.32 11.76 15.90 19.07 4.91%
DY 5.67 4.33 0.00 3.90 3.03 2.91 3.44 8.68%
P/NAPS 0.51 0.60 0.67 0.49 1.03 1.46 1.36 -15.07%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 21/05/20 30/05/19 24/05/18 25/05/17 -
Price 4.50 6.38 4.53 4.62 6.67 8.21 8.69 -
P/RPS 0.07 0.16 0.20 0.11 0.15 0.21 0.28 -20.62%
P/EPS 4.01 7.12 7.05 34.73 8.58 6.01 7.12 -9.12%
EY 24.93 14.04 14.17 2.88 11.66 16.64 14.04 10.03%
DY 5.56 3.13 0.00 2.60 3.00 3.05 2.53 14.01%
P/NAPS 0.52 0.83 0.66 0.73 1.04 1.40 1.84 -18.98%

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