[PETRONM] QoQ 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- -3.0%
YoY- -70.76%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
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 2,289,544 1,823,849 1,830,902 1,658,182 1,883,392 2,161,298 2,265,985 0.68%
PBT 152,768 60,770 86,719 22,727 10,050 107,477 106,338 27.18%
Tax -40,150 -13,981 -25,188 -6,114 6,193 -33,318 -32,963 13.98%
NP 112,618 46,789 61,531 16,613 16,243 74,159 73,375 32.88%
-
NP to SH 112,618 46,789 61,531 16,613 17,127 74,159 73,375 32.88%
-
Tax Rate 26.28% 23.01% 29.05% 26.90% -61.62% 31.00% 31.00% -
Total Cost 2,176,926 1,777,060 1,769,371 1,641,569 1,867,149 2,087,139 2,192,610 -0.47%
-
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 % 52.74% - - - 315.29% - - -
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 4.92% 2.57% 3.36% 1.00% 0.86% 3.43% 3.24% -
ROE 9.68% 4.45% 6.12% 1.66% 1.74% 7.69% 8.24% -
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 847.98 675.50 678.11 614.14 697.55 800.48 839.25 0.68%
EPS 41.71 17.33 22.79 6.15 6.02 27.47 27.18 32.87%
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 847.98 675.50 678.11 614.14 697.55 800.48 839.25 0.68%
EPS 41.71 17.33 22.79 6.15 6.02 27.47 27.18 32.87%
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 0.49 0.59 0.55 0.93 0.72 0.37 0.34 27.44%
P/EPS 9.95 23.08 16.37 93.29 78.82 10.89 10.49 -3.44%
EY 10.05 4.33 6.11 1.07 1.27 9.19 9.54 3.51%
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 0.55 0.65 0.63 0.85 1.00 0.42 0.34 37.60%
P/EPS 11.10 25.16 18.61 85.00 110.04 12.23 10.52 3.62%
EY 9.01 3.97 5.37 1.18 0.91 8.17 9.50 -3.45%
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