[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -29.98%
YoY- 26.05%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 16,964,505 15,743,108 15,269,736 18,350,073 18,775,190 18,792,794 15,201,340 7.58%
PBT 427,837 403,118 587,352 300,879 473,716 768,848 575,012 -17.87%
Tax -120,318 -105,648 -152,444 -290 -44,444 -189,136 -149,504 -13.46%
NP 307,518 297,470 434,908 300,589 429,272 579,712 425,508 -19.45%
-
NP to SH 307,518 297,470 434,908 300,589 429,272 579,712 425,508 -19.45%
-
Tax Rate 28.12% 26.21% 25.95% 0.10% 9.38% 24.60% 26.00% -
Total Cost 16,656,986 15,445,638 14,834,828 18,049,484 18,345,918 18,213,082 14,775,832 8.30%
-
Net Worth 2,379,780 2,297,862 2,325,375 2,216,645 2,236,464 2,204,388 2,074,896 9.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 67,500 - - - -
Div Payout % - - - 22.46% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,379,780 2,297,862 2,325,375 2,216,645 2,236,464 2,204,388 2,074,896 9.56%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.81% 1.89% 2.85% 1.64% 2.29% 3.08% 2.80% -
ROE 12.92% 12.95% 18.70% 13.56% 19.19% 26.30% 20.51% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6,283.15 5,830.78 5,655.46 6,796.32 6,953.77 6,960.29 5,630.13 7.58%
EPS 113.89 110.20 161.20 111.30 158.93 214.80 157.60 -19.45%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 8.814 8.5106 8.6125 8.2098 8.2832 8.1644 7.6848 9.56%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6,283.15 5,830.78 5,655.46 6,796.32 6,953.77 6,960.29 5,630.13 7.58%
EPS 113.89 110.20 161.20 111.30 158.93 214.80 157.60 -19.45%
DPS 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 8.814 8.5106 8.6125 8.2098 8.2832 8.1644 7.6848 9.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.60 4.49 4.41 4.33 4.38 5.69 4.62 -
P/RPS 0.07 0.08 0.08 0.06 0.06 0.08 0.08 -8.50%
P/EPS 4.04 4.08 2.74 3.89 2.75 2.65 2.93 23.85%
EY 24.76 24.54 36.53 25.71 36.30 37.73 34.11 -19.21%
DY 0.00 0.00 0.00 5.77 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.51 0.53 0.53 0.70 0.60 -9.09%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 -
Price 4.64 4.52 4.50 4.48 4.59 5.80 6.38 -
P/RPS 0.07 0.08 0.08 0.07 0.07 0.08 0.11 -25.99%
P/EPS 4.07 4.10 2.79 4.02 2.89 2.70 4.05 0.32%
EY 24.55 24.37 35.79 24.85 34.64 37.02 24.70 -0.40%
DY 0.00 0.00 0.00 5.58 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.52 0.55 0.55 0.71 0.83 -25.82%

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