[PETRONM] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 8.94%
YoY- 111.85%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 10,533,329 10,363,058 9,821,725 9,085,507 8,500,899 7,602,477 7,196,325 28.94%
PBT 470,776 523,099 556,744 479,587 448,735 322,984 180,266 89.75%
Tax -102,016 -117,926 -138,519 -120,644 -119,260 -85,433 -39,090 89.66%
NP 368,760 405,173 418,225 358,943 329,475 237,551 141,176 89.77%
-
NP to SH 368,760 405,173 418,225 358,943 329,475 237,551 142,060 88.98%
-
Tax Rate 21.67% 22.54% 24.88% 25.16% 26.58% 26.45% 21.68% -
Total Cost 10,164,569 9,957,885 9,403,500 8,726,564 8,171,424 7,364,926 7,055,149 27.59%
-
Net Worth 1,583,306 1,511,972 1,410,101 1,304,046 1,272,428 1,163,888 1,052,433 31.32%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 67,500 67,500 59,400 59,400 59,400 59,400 54,000 16.05%
Div Payout % 18.30% 16.66% 14.20% 16.55% 18.03% 25.01% 38.01% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,583,306 1,511,972 1,410,101 1,304,046 1,272,428 1,163,888 1,052,433 31.32%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.50% 3.91% 4.26% 3.95% 3.88% 3.12% 1.96% -
ROE 23.29% 26.80% 29.66% 27.53% 25.89% 20.41% 13.50% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3,901.23 3,838.17 3,637.68 3,365.00 3,148.48 2,815.73 2,665.31 28.94%
EPS 136.58 150.06 154.90 132.94 122.03 87.98 52.61 89.00%
DPS 25.00 25.00 22.00 22.00 22.00 22.00 20.00 16.05%
NAPS 5.8641 5.5999 5.2226 4.8298 4.7127 4.3107 3.8979 31.32%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3,901.23 3,838.17 3,637.68 3,365.00 3,148.48 2,815.73 2,665.31 28.94%
EPS 136.58 150.06 154.90 132.94 122.03 87.98 52.61 89.00%
DPS 25.00 25.00 22.00 22.00 22.00 22.00 20.00 16.05%
NAPS 5.8641 5.5999 5.2226 4.8298 4.7127 4.3107 3.8979 31.32%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.59 13.54 10.30 7.28 6.40 4.15 4.00 -
P/RPS 0.22 0.35 0.28 0.22 0.20 0.15 0.15 29.11%
P/EPS 6.29 9.02 6.65 5.48 5.24 4.72 7.60 -11.85%
EY 15.90 11.08 15.04 18.26 19.07 21.20 13.15 13.50%
DY 2.91 1.85 2.14 3.02 3.44 5.30 5.00 -30.31%
P/NAPS 1.46 2.42 1.97 1.51 1.36 0.96 1.03 26.21%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 22/02/17 25/11/16 -
Price 8.21 12.00 12.36 9.29 8.69 4.63 4.36 -
P/RPS 0.21 0.31 0.34 0.28 0.28 0.16 0.16 19.89%
P/EPS 6.01 8.00 7.98 6.99 7.12 5.26 8.29 -19.31%
EY 16.64 12.51 12.53 14.31 14.04 19.00 12.07 23.89%
DY 3.05 2.08 1.78 2.37 2.53 4.75 4.59 -23.87%
P/NAPS 1.40 2.14 2.37 1.92 1.84 1.07 1.12 16.05%

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