[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -32.66%
YoY- -44.58%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 11,389,640 11,540,226 10,989,772 12,047,037 12,204,732 11,706,796 10,907,500 2.92%
PBT 266,236 303,748 306,712 296,345 439,092 444,070 384,620 -21.73%
Tax -68,689 -76,276 -76,628 -71,805 -105,645 -114,976 -96,124 -20.05%
NP 197,546 227,472 230,084 224,540 333,446 329,094 288,496 -22.29%
-
NP to SH 197,546 227,472 230,084 224,540 333,446 329,094 288,496 -22.29%
-
Tax Rate 25.80% 25.11% 24.98% 24.23% 24.06% 25.89% 24.99% -
Total Cost 11,192,093 11,312,754 10,759,688 11,822,497 11,871,285 11,377,702 10,619,004 3.56%
-
Net Worth 1,760,750 1,727,244 1,725,110 1,668,815 1,693,953 1,608,416 1,583,306 7.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 54,000 - - - -
Div Payout % - - - 24.05% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,760,750 1,727,244 1,725,110 1,668,815 1,693,953 1,608,416 1,583,306 7.33%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.73% 1.97% 2.09% 1.86% 2.73% 2.81% 2.64% -
ROE 11.22% 13.17% 13.34% 13.46% 19.68% 20.46% 18.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4,218.39 4,274.16 4,070.29 4,461.87 4,520.27 4,335.85 4,039.81 2.92%
EPS 73.20 84.20 85.20 83.20 123.47 121.80 106.80 -22.24%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 6.5213 6.3972 6.3893 6.1808 6.2739 5.9571 5.8641 7.33%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4,218.39 4,274.16 4,070.29 4,461.87 4,520.27 4,335.85 4,039.81 2.92%
EPS 73.20 84.20 85.20 83.20 123.47 121.80 106.80 -22.24%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 6.5213 6.3972 6.3893 6.1808 6.2739 5.9571 5.8641 7.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.32 6.11 6.61 6.27 8.25 7.25 8.59 -
P/RPS 0.13 0.14 0.16 0.14 0.18 0.17 0.21 -27.34%
P/EPS 7.27 7.25 7.76 7.54 6.68 5.95 8.04 -6.48%
EY 13.75 13.79 12.89 13.26 14.97 16.81 12.44 6.89%
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.03 1.01 1.31 1.22 1.46 -31.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 30/05/19 21/02/19 15/11/18 29/08/18 24/05/18 -
Price 5.09 5.58 6.67 7.49 7.13 8.02 8.21 -
P/RPS 0.12 0.13 0.16 0.17 0.16 0.18 0.20 -28.84%
P/EPS 6.96 6.62 7.83 9.01 5.77 6.58 7.68 -6.34%
EY 14.37 15.10 12.78 11.10 17.32 15.20 13.01 6.84%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 1.04 1.21 1.14 1.35 1.40 -32.26%

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