[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -70.0%
YoY- -70.76%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 7,602,477 7,083,910 6,978,170 6,632,728 8,150,293 8,355,868 8,211,206 -4.98%
PBT 322,984 226,954 218,894 90,908 306,216 394,888 377,378 -9.81%
Tax -85,433 -60,377 -62,604 -24,456 -85,617 -122,413 -116,984 -18.82%
NP 237,551 166,577 156,290 66,452 220,599 272,474 260,394 -5.91%
-
NP to SH 237,551 166,577 156,290 66,452 221,483 272,474 260,394 -5.91%
-
Tax Rate 26.45% 26.60% 28.60% 26.90% 27.96% 31.00% 31.00% -
Total Cost 7,364,926 6,917,333 6,821,880 6,566,276 7,929,694 8,083,393 7,950,812 -4.95%
-
Net Worth 1,163,888 1,052,433 1,005,642 998,109 981,504 964,385 890,217 19.46%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 59,400 - - - 54,000 - - -
Div Payout % 25.01% - - - 24.38% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,163,888 1,052,433 1,005,642 998,109 981,504 964,385 890,217 19.46%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.12% 2.35% 2.24% 1.00% 2.71% 3.26% 3.17% -
ROE 20.41% 15.83% 15.54% 6.66% 22.57% 28.25% 29.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2,815.73 2,623.67 2,584.51 2,456.57 3,018.63 3,094.77 3,041.19 -4.98%
EPS 87.98 61.69 57.88 24.60 81.70 100.92 96.44 -5.91%
DPS 22.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.3107 3.8979 3.7246 3.6967 3.6352 3.5718 3.2971 19.46%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2,815.73 2,623.67 2,584.51 2,456.57 3,018.63 3,094.77 3,041.19 -4.98%
EPS 87.98 61.69 57.88 24.60 81.70 100.92 96.44 -5.91%
DPS 22.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 4.3107 3.8979 3.7246 3.6967 3.6352 3.5718 3.2971 19.46%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.15 4.00 3.73 5.74 5.00 2.99 2.85 -
P/RPS 0.15 0.15 0.14 0.23 0.17 0.10 0.09 40.35%
P/EPS 4.72 6.48 6.44 23.32 6.10 2.96 2.96 36.29%
EY 21.20 15.42 15.52 4.29 16.41 33.75 33.84 -26.68%
DY 5.30 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.96 1.03 1.00 1.55 1.38 0.84 0.86 7.57%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 25/11/16 18/08/16 24/05/16 25/02/16 27/11/15 25/08/15 -
Price 4.63 4.36 4.24 5.23 6.98 3.36 2.86 -
P/RPS 0.16 0.17 0.16 0.21 0.23 0.11 0.09 46.49%
P/EPS 5.26 7.07 7.32 21.25 8.51 3.33 2.97 46.12%
EY 19.00 14.15 13.65 4.71 11.75 30.03 33.72 -31.66%
DY 4.75 0.00 0.00 0.00 2.87 0.00 0.00 -
P/NAPS 1.07 1.12 1.14 1.41 1.92 0.94 0.87 14.71%

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