[PETRONM] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 219.42%
YoY- 946.2%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,883,392 2,161,298 2,265,985 1,839,618 2,290,001 2,621,028 3,047,105 -27.37%
PBT 10,050 107,477 106,338 82,351 -64,914 -9,426 -2,105 -
Tax 6,193 -33,318 -32,963 -25,529 17,331 762 590 377.35%
NP 16,243 74,159 73,375 56,822 -47,583 -8,664 -1,515 -
-
NP to SH 17,127 74,159 73,375 56,822 -47,583 -8,664 -1,515 -
-
Tax Rate -61.62% 31.00% 31.00% 31.00% - - - -
Total Cost 1,867,149 2,087,139 2,192,610 1,782,796 2,337,584 2,629,692 3,048,620 -27.81%
-
Net Worth 981,504 964,385 890,217 816,857 759,705 809,542 762,549 18.27%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 54,000 - - - - - - -
Div Payout % 315.29% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 981,504 964,385 890,217 816,857 759,705 809,542 762,549 18.27%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.86% 3.43% 3.24% 3.09% -2.08% -0.33% -0.05% -
ROE 1.74% 7.69% 8.24% 6.96% -6.26% -1.07% -0.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 697.55 800.48 839.25 681.34 847.03 968.06 1,206.77 -30.54%
EPS 6.02 27.47 27.18 21.05 -17.60 -3.20 -0.60 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6352 3.5718 3.2971 3.0254 2.81 2.99 3.02 13.11%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 697.55 800.48 839.25 681.34 847.03 968.06 1,206.77 -30.54%
EPS 6.02 27.47 27.18 21.05 -17.60 -3.20 -0.60 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6352 3.5718 3.2971 3.0254 2.81 2.99 3.02 13.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.00 2.99 2.85 2.70 2.59 2.82 2.89 -
P/RPS 0.72 0.37 0.34 0.40 0.31 0.29 0.24 107.59%
P/EPS 78.82 10.89 10.49 12.83 -14.88 -88.12 -481.67 -
EY 1.27 9.19 9.54 7.79 -6.72 -1.13 -0.21 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.84 0.86 0.89 0.92 0.94 0.96 27.28%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 22/08/14 -
Price 6.98 3.36 2.86 2.60 2.75 2.71 2.89 -
P/RPS 1.00 0.42 0.34 0.38 0.32 0.28 0.24 158.26%
P/EPS 110.04 12.23 10.52 12.35 -15.79 -84.69 -481.67 -
EY 0.91 8.17 9.50 8.09 -6.33 -1.18 -0.21 -
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.94 0.87 0.86 0.98 0.91 0.96 58.53%

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