[PETRONM] QoQ Annualized 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- 4.64%
YoY- 1309.57%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 6,978,170 6,632,728 8,150,293 8,355,868 8,211,206 7,358,472 10,901,029 -25.74%
PBT 218,894 90,908 306,216 394,888 377,378 329,404 -85,772 -
Tax -62,604 -24,456 -85,617 -122,413 -116,984 -102,116 21,294 -
NP 156,290 66,452 220,599 272,474 260,394 227,288 -64,478 -
-
NP to SH 156,290 66,452 221,483 272,474 260,394 227,288 -64,478 -
-
Tax Rate 28.60% 26.90% 27.96% 31.00% 31.00% 31.00% - -
Total Cost 6,821,880 6,566,276 7,929,694 8,083,393 7,950,812 7,131,184 10,965,507 -27.14%
-
Net Worth 1,005,642 998,109 981,504 964,385 890,217 816,857 758,088 20.75%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 54,000 - - - - -
Div Payout % - - 24.38% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,005,642 998,109 981,504 964,385 890,217 816,857 758,088 20.75%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.24% 1.00% 2.71% 3.26% 3.17% 3.09% -0.59% -
ROE 15.54% 6.66% 22.57% 28.25% 29.25% 27.82% -8.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2,584.51 2,456.57 3,018.63 3,094.77 3,041.19 2,725.36 4,040.67 -25.78%
EPS 57.88 24.60 81.70 100.92 96.44 84.20 -23.90 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 3.7246 3.6967 3.6352 3.5718 3.2971 3.0254 2.81 20.68%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2,584.51 2,456.57 3,018.63 3,094.77 3,041.19 2,725.36 4,040.67 -25.78%
EPS 57.88 24.60 81.70 100.92 96.44 84.20 -23.90 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 3.7246 3.6967 3.6352 3.5718 3.2971 3.0254 2.81 20.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.73 5.74 5.00 2.99 2.85 2.70 2.59 -
P/RPS 0.14 0.23 0.17 0.10 0.09 0.10 0.06 76.01%
P/EPS 6.44 23.32 6.10 2.96 2.96 3.21 -10.92 -
EY 15.52 4.29 16.41 33.75 33.84 31.18 -9.15 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.55 1.38 0.84 0.86 0.89 0.92 5.72%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 24/05/16 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 -
Price 4.24 5.23 6.98 3.36 2.86 2.60 2.75 -
P/RPS 0.16 0.21 0.23 0.11 0.09 0.10 0.07 73.60%
P/EPS 7.32 21.25 8.51 3.33 2.97 3.09 -11.60 -
EY 13.65 4.71 11.75 30.03 33.72 32.38 -8.62 -
DY 0.00 0.00 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.41 1.92 0.94 0.87 0.86 0.98 10.61%

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