[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -25.95%
YoY- 80.93%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 15,743,108 15,269,736 18,350,073 18,775,190 18,792,794 15,201,340 9,182,513 43.38%
PBT 403,118 587,352 300,879 473,716 768,848 575,012 308,003 19.71%
Tax -105,648 -152,444 -290 -44,444 -189,136 -149,504 -69,532 32.26%
NP 297,470 434,908 300,589 429,272 579,712 425,508 238,471 15.92%
-
NP to SH 297,470 434,908 300,589 429,272 579,712 425,508 238,471 15.92%
-
Tax Rate 26.21% 25.95% 0.10% 9.38% 24.60% 26.00% 22.58% -
Total Cost 15,445,638 14,834,828 18,049,484 18,345,918 18,213,082 14,775,832 8,944,042 44.08%
-
Net Worth 2,297,862 2,325,375 2,216,645 2,236,464 2,204,388 2,074,896 1,968,516 10.89%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 67,500 - - - 54,000 -
Div Payout % - - 22.46% - - - 22.64% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,297,862 2,325,375 2,216,645 2,236,464 2,204,388 2,074,896 1,968,516 10.89%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.89% 2.85% 1.64% 2.29% 3.08% 2.80% 2.60% -
ROE 12.95% 18.70% 13.56% 19.19% 26.30% 20.51% 12.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5,830.78 5,655.46 6,796.32 6,953.77 6,960.29 5,630.13 3,400.93 43.38%
EPS 110.20 161.20 111.30 158.93 214.80 157.60 88.30 15.96%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 8.5106 8.6125 8.2098 8.2832 8.1644 7.6848 7.2908 10.89%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5,830.78 5,655.46 6,796.32 6,953.77 6,960.29 5,630.13 3,400.93 43.38%
EPS 110.20 161.20 111.30 158.93 214.80 157.60 88.30 15.96%
DPS 0.00 0.00 25.00 0.00 0.00 0.00 20.00 -
NAPS 8.5106 8.6125 8.2098 8.2832 8.1644 7.6848 7.2908 10.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.49 4.41 4.33 4.38 5.69 4.62 4.38 -
P/RPS 0.08 0.08 0.06 0.06 0.08 0.08 0.13 -27.71%
P/EPS 4.08 2.74 3.89 2.75 2.65 2.93 4.96 -12.23%
EY 24.54 36.53 25.71 36.30 37.73 34.11 20.16 14.04%
DY 0.00 0.00 5.77 0.00 0.00 0.00 4.57 -
P/NAPS 0.53 0.51 0.53 0.53 0.70 0.60 0.60 -7.95%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 4.52 4.50 4.48 4.59 5.80 6.38 5.08 -
P/RPS 0.08 0.08 0.07 0.07 0.08 0.11 0.15 -34.31%
P/EPS 4.10 2.79 4.02 2.89 2.70 4.05 5.75 -20.23%
EY 24.37 35.79 24.85 34.64 37.02 24.70 17.39 25.30%
DY 0.00 0.00 5.58 0.00 0.00 0.00 3.94 -
P/NAPS 0.53 0.52 0.55 0.55 0.71 0.83 0.70 -16.97%

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