[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 873.57%
YoY- 223.08%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 9,182,513 6,222,220 4,029,126 2,000,753 6,461,691 4,948,838 3,264,473 98.89%
PBT 308,003 237,775 201,409 145,482 -22,071 -81,973 -206,162 -
Tax -69,532 -59,835 -56,395 -42,481 8,756 26,641 53,190 -
NP 238,471 177,940 145,014 103,001 -13,315 -55,332 -152,972 -
-
NP to SH 238,471 177,940 145,014 103,001 -13,315 -55,332 -152,972 -
-
Tax Rate 22.58% 25.16% 28.00% 29.20% - - - -
Total Cost 8,944,042 6,044,280 3,884,112 1,897,752 6,475,006 5,004,170 3,417,445 89.58%
-
Net Worth 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 1,698,219 1,600,587 14.74%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 54,000 - - - - - - -
Div Payout % 22.64% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 1,698,219 1,600,587 14.74%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.60% 2.86% 3.60% 5.15% -0.21% -1.12% -4.69% -
ROE 12.11% 9.34% 7.74% 5.58% -0.76% -3.26% -9.56% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3,400.93 2,304.53 1,492.27 741.02 2,393.22 1,832.90 1,209.06 98.89%
EPS 88.30 65.90 53.70 38.10 -4.90 -20.50 -56.70 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2908 7.0594 6.9374 6.8318 6.4504 6.2897 5.9281 14.74%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3,400.93 2,304.53 1,492.27 741.02 2,393.22 1,832.90 1,209.06 98.89%
EPS 88.30 65.90 53.70 38.10 -4.90 -20.50 -56.70 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2908 7.0594 6.9374 6.8318 6.4504 6.2897 5.9281 14.74%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.38 4.33 4.30 4.60 5.25 3.25 4.00 -
P/RPS 0.13 0.19 0.29 0.62 0.22 0.18 0.33 -46.17%
P/EPS 4.96 6.57 8.01 12.06 -106.46 -15.86 -7.06 -
EY 20.16 15.22 12.49 8.29 -0.94 -6.31 -14.16 -
DY 4.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.62 0.67 0.81 0.52 0.67 -7.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 26/08/21 27/05/21 23/02/21 19/11/20 26/08/20 -
Price 5.08 4.51 4.29 4.53 5.10 3.46 3.55 -
P/RPS 0.15 0.20 0.29 0.61 0.21 0.19 0.29 -35.48%
P/EPS 5.75 6.84 7.99 11.87 -103.42 -16.88 -6.27 -
EY 17.39 14.61 12.52 8.42 -0.97 -5.92 -15.96 -
DY 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.62 0.66 0.79 0.55 0.60 10.79%

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