[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -18.2%
YoY- 421.59%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 18,792,794 15,201,340 9,182,513 8,296,293 8,058,252 8,003,012 6,461,691 104.14%
PBT 768,848 575,012 308,003 317,033 402,818 581,928 -22,071 -
Tax -189,136 -149,504 -69,532 -79,780 -112,790 -169,924 8,756 -
NP 579,712 425,508 238,471 237,253 290,028 412,004 -13,315 -
-
NP to SH 579,712 425,508 238,471 237,253 290,028 412,004 -13,315 -
-
Tax Rate 24.60% 26.00% 22.58% 25.16% 28.00% 29.20% - -
Total Cost 18,213,082 14,775,832 8,944,042 8,059,040 7,768,224 7,591,008 6,475,006 99.64%
-
Net Worth 2,204,388 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 17.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 54,000 - - - - -
Div Payout % - - 22.64% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,204,388 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 17.06%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.08% 2.80% 2.60% 2.86% 3.60% 5.15% -0.21% -
ROE 26.30% 20.51% 12.11% 12.45% 15.48% 22.34% -0.76% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6,960.29 5,630.13 3,400.93 3,072.70 2,984.54 2,964.08 2,393.22 104.14%
EPS 214.80 157.60 88.30 87.87 107.40 152.40 -4.90 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 8.1644 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 17.06%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6,960.29 5,630.13 3,400.93 3,072.70 2,984.54 2,964.08 2,393.22 104.14%
EPS 214.80 157.60 88.30 87.87 107.40 152.40 -4.90 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 8.1644 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 17.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 5.69 4.62 4.38 4.33 4.30 4.60 5.25 -
P/RPS 0.08 0.08 0.13 0.14 0.14 0.16 0.22 -49.14%
P/EPS 2.65 2.93 4.96 4.93 4.00 3.01 -106.46 -
EY 37.73 34.11 20.16 20.29 24.98 33.17 -0.94 -
DY 0.00 0.00 4.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.61 0.62 0.67 0.81 -9.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 24/11/21 26/08/21 27/05/21 23/02/21 -
Price 5.80 6.38 5.08 4.51 4.29 4.53 5.10 -
P/RPS 0.08 0.11 0.15 0.15 0.14 0.15 0.21 -47.54%
P/EPS 2.70 4.05 5.75 5.13 3.99 2.97 -103.42 -
EY 37.02 24.70 17.39 19.48 25.04 33.69 -0.97 -
DY 0.00 0.00 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.70 0.64 0.62 0.66 0.79 -6.88%

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