[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 42.61%
YoY- 7.25%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 10,042,908 9,944,228 10,226,416 7,602,477 7,083,910 6,978,170 6,632,728 31.82%
PBT 538,633 532,096 593,912 322,984 226,954 218,894 90,908 227.08%
Tax -131,157 -133,024 -159,764 -85,433 -60,377 -62,604 -24,456 206.07%
NP 407,476 399,072 434,148 237,551 166,577 156,290 66,452 234.64%
-
NP to SH 407,476 399,072 434,148 237,551 166,577 156,290 66,452 234.64%
-
Tax Rate 24.35% 25.00% 26.90% 26.45% 26.60% 28.60% 26.90% -
Total Cost 9,635,432 9,545,156 9,792,268 7,364,926 6,917,333 6,821,880 6,566,276 29.10%
-
Net Worth 1,410,101 1,304,046 1,272,428 1,163,888 1,052,433 1,005,642 998,109 25.88%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 59,400 - - - -
Div Payout % - - - 25.01% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,410,101 1,304,046 1,272,428 1,163,888 1,052,433 1,005,642 998,109 25.88%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.06% 4.01% 4.25% 3.12% 2.35% 2.24% 1.00% -
ROE 28.90% 30.60% 34.12% 20.41% 15.83% 15.54% 6.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3,719.60 3,683.05 3,787.56 2,815.73 2,623.67 2,584.51 2,456.57 31.82%
EPS 150.93 147.80 160.80 87.98 61.69 57.88 24.60 234.77%
DPS 0.00 0.00 0.00 22.00 0.00 0.00 0.00 -
NAPS 5.2226 4.8298 4.7127 4.3107 3.8979 3.7246 3.6967 25.88%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3,719.60 3,683.05 3,787.56 2,815.73 2,623.67 2,584.51 2,456.57 31.82%
EPS 150.93 147.80 160.80 87.98 61.69 57.88 24.60 234.77%
DPS 0.00 0.00 0.00 22.00 0.00 0.00 0.00 -
NAPS 5.2226 4.8298 4.7127 4.3107 3.8979 3.7246 3.6967 25.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 10.30 7.28 6.40 4.15 4.00 3.73 5.74 -
P/RPS 0.28 0.20 0.17 0.15 0.15 0.14 0.23 13.99%
P/EPS 6.82 4.93 3.98 4.72 6.48 6.44 23.32 -55.90%
EY 14.65 20.30 25.12 21.20 15.42 15.52 4.29 126.60%
DY 0.00 0.00 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 1.97 1.51 1.36 0.96 1.03 1.00 1.55 17.31%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 22/02/17 25/11/16 18/08/16 24/05/16 -
Price 12.36 9.29 8.69 4.63 4.36 4.24 5.23 -
P/RPS 0.33 0.25 0.23 0.16 0.17 0.16 0.21 35.12%
P/EPS 8.19 6.29 5.40 5.26 7.07 7.32 21.25 -47.00%
EY 12.21 15.91 18.50 19.00 14.15 13.65 4.71 88.60%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 2.37 1.92 1.84 1.07 1.12 1.14 1.41 41.32%

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