[PETRONM] QoQ TTM Result on 30-Jun-2019 [#2]

Stock

[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD

Announcement Date

22-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -17.25%

YoY- -53.07%

Quarter Report

PETRONM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	10,949,561	11,456,829	11,436,450	11,964,484	12,068,337	12,047,769	11,984,426	-5.83%
YoY %	-4.43%	0.18%	-4.41%	-0.86%	0.17%	0.53%	-	-
Horiz. %	91.36%	95.60%	95.43%	99.83%	100.70%	100.53%	100.00%	-
PBT	49,582	239,346	166,703	226,184	276,868	296,345	448,442	-76.93%
YoY %	-79.28%	43.58%	-26.30%	-18.31%	-6.57%	-33.92%	-	-
Horiz. %	11.06%	53.37%	37.17%	50.44%	61.74%	66.08%	100.00%	-
Tax	-13,661	-62,220	-44,088	-52,455	-66,931	-71,805	-98,791	-73.22%
YoY %	78.04%	-41.13%	15.95%	21.63%	6.79%	27.32%	-	-
Horiz. %	13.83%	62.98%	44.63%	53.10%	67.75%	72.68%	100.00%	-
NP	35,921	177,126	122,615	173,729	209,937	224,540	349,651	-78.03%
YoY %	-79.72%	44.46%	-29.42%	-17.25%	-6.50%	-35.78%	-	-
Horiz. %	10.27%	50.66%	35.07%	49.69%	60.04%	64.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,921	177,126	122,615	173,729	209,937	224,540	349,651	-78.03%
YoY %	-79.72%	44.46%	-29.42%	-17.25%	-6.50%	-35.78%	-	-
Horiz. %	10.27%	50.66%	35.07%	49.69%	60.04%	64.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.55%	26.00%	26.45%	23.19%	24.17%	24.23%	22.03%	-
YoY %	5.96%	-1.70%	14.06%	-4.05%	-0.25%	9.99%	-	-
Horiz. %	125.06%	118.02%	120.06%	105.27%	109.71%	109.99%	100.00%	-
Total Cost	10,913,640	11,279,703	11,313,835	11,790,755	11,858,400	11,823,229	11,634,775	-4.17%
YoY %	-3.25%	-0.30%	-4.04%	-0.57%	0.30%	1.62%	-	-
Horiz. %	93.80%	96.95%	97.24%	101.34%	101.92%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,702,268	1,785,968	1,760,750	1,727,244	1,725,110	1,668,815	1,693,953	0.32%
YoY %	-4.69%	1.43%	1.94%	0.12%	3.37%	-1.48%	-	-
Horiz. %	100.49%	105.43%	103.94%	101.97%	101.84%	98.52%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	32,400	32,400	54,000	54,000	54,000	54,000	67,500	-38.66%
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	48.00%	48.00%	80.00%	80.00%	80.00%	80.00%	100.00%	-
Div Payout %	90.20%	18.29%	44.04%	31.08%	25.72%	24.05%	19.30%	-
YoY %	393.17%	-58.47%	41.70%	20.84%	6.94%	24.61%	-	-
Horiz. %	467.36%	94.77%	228.19%	161.04%	133.26%	124.61%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	1,702,268	1,785,968	1,760,750	1,727,244	1,725,110	1,668,815	1,693,953	0.32%
YoY %	-4.69%	1.43%	1.94%	0.12%	3.37%	-1.48%	-	-
Horiz. %	100.49%	105.43%	103.94%	101.97%	101.84%	98.52%	100.00%	-
NOSH	270,000	270,000	270,000	270,000	270,000	270,000	270,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	0.33%	1.55%	1.07%	1.45%	1.74%	1.86%	2.92%	-
YoY %	-78.71%	44.86%	-26.21%	-16.67%	-6.45%	-36.30%	-	-
Horiz. %	11.30%	53.08%	36.64%	49.66%	59.59%	63.70%	100.00%	-
ROE	2.11%	9.92%	6.96%	10.06%	12.17%	13.46%	20.64%	-
YoY %	-78.73%	42.53%	-30.82%	-17.34%	-9.58%	-34.79%	-	-
Horiz. %	10.22%	48.06%	33.72%	48.74%	58.96%	65.21%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	4,055.39	4,243.27	4,235.72	4,431.29	4,469.75	4,462.14	4,438.68	-5.83%
YoY %	-4.43%	0.18%	-4.41%	-0.86%	0.17%	0.53%	-	-
Horiz. %	91.36%	95.60%	95.43%	99.83%	100.70%	100.53%	100.00%	-
EPS	13.30	65.60	45.41	64.34	77.75	83.16	129.50	-78.03%
YoY %	-79.73%	44.46%	-29.42%	-17.25%	-6.51%	-35.78%	-	-
Horiz. %	10.27%	50.66%	35.07%	49.68%	60.04%	64.22%	100.00%	-
DPS	12.00	12.00	20.00	20.00	20.00	20.00	25.00	-38.66%
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	48.00%	48.00%	80.00%	80.00%	80.00%	80.00%	100.00%	-
NAPS	6.3047	6.6147	6.5213	6.3972	6.3893	6.1808	6.2739	0.32%
YoY %	-4.69%	1.43%	1.94%	0.12%	3.37%	-1.48%	-	-
Horiz. %	100.49%	105.43%	103.94%	101.97%	101.84%	98.52%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 270,000
RPS	4,055.39	4,243.27	4,235.72	4,431.29	4,469.75	4,462.14	4,438.68	-5.83%
YoY %	-4.43%	0.18%	-4.41%	-0.86%	0.17%	0.53%	-	-
Horiz. %	91.36%	95.60%	95.43%	99.83%	100.70%	100.53%	100.00%	-
EPS	13.30	65.60	45.41	64.34	77.75	83.16	129.50	-78.03%
YoY %	-79.73%	44.46%	-29.42%	-17.25%	-6.51%	-35.78%	-	-
Horiz. %	10.27%	50.66%	35.07%	49.68%	60.04%	64.22%	100.00%	-
DPS	12.00	12.00	20.00	20.00	20.00	20.00	25.00	-38.66%
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	48.00%	48.00%	80.00%	80.00%	80.00%	80.00%	100.00%	-
NAPS	6.3047	6.6147	6.5213	6.3972	6.3893	6.1808	6.2739	0.32%
YoY %	-4.69%	1.43%	1.94%	0.12%	3.37%	-1.48%	-	-
Horiz. %	100.49%	105.43%	103.94%	101.97%	101.84%	98.52%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	3.08	5.02	5.32	6.11	6.61	6.27	8.25	-
P/RPS	0.08	0.12	0.13	0.14	0.15	0.14	0.19	-43.79%
YoY %	-33.33%	-7.69%	-7.14%	-6.67%	7.14%	-26.32%	-	-
Horiz. %	42.11%	63.16%	68.42%	73.68%	78.95%	73.68%	100.00%	-
P/EPS	23.15	7.65	11.71	9.50	8.50	7.54	6.37	136.19%
YoY %	202.61%	-34.67%	23.26%	11.76%	12.73%	18.37%	-	-
Horiz. %	363.42%	120.09%	183.83%	149.14%	133.44%	118.37%	100.00%	-
EY	4.32	13.07	8.54	10.53	11.76	13.26	15.70	-57.66%
YoY %	-66.95%	53.04%	-18.90%	-10.46%	-11.31%	-15.54%	-	-
Horiz. %	27.52%	83.25%	54.39%	67.07%	74.90%	84.46%	100.00%	-
DY	3.90	2.39	3.76	3.27	3.03	3.19	3.03	18.30%
YoY %	63.18%	-36.44%	14.98%	7.92%	-5.02%	5.28%	-	-
Horiz. %	128.71%	78.88%	124.09%	107.92%	100.00%	105.28%	100.00%	-
P/NAPS	0.49	0.76	0.82	0.96	1.03	1.01	1.31	-48.05%
YoY %	-35.53%	-7.32%	-14.58%	-6.80%	1.98%	-22.90%	-	-
Horiz. %	37.40%	58.02%	62.60%	73.28%	78.63%	77.10%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	27/02/20	21/11/19	22/08/19	30/05/19	21/02/19	15/11/18	-
Price	4.62	4.80	5.09	5.58	6.67	7.49	7.13	-
P/RPS	0.11	0.11	0.12	0.13	0.15	0.17	0.16	-22.08%
YoY %	0.00%	-8.33%	-7.69%	-13.33%	-11.76%	6.25%	-	-
Horiz. %	68.75%	68.75%	75.00%	81.25%	93.75%	106.25%	100.00%	-
P/EPS	34.73	7.32	11.21	8.67	8.58	9.01	5.51	240.83%
YoY %	374.45%	-34.70%	29.30%	1.05%	-4.77%	63.52%	-	-
Horiz. %	630.31%	132.85%	203.45%	157.35%	155.72%	163.52%	100.00%	-
EY	2.88	13.67	8.92	11.53	11.66	11.10	18.16	-70.66%
YoY %	-78.93%	53.25%	-22.64%	-1.11%	5.05%	-38.88%	-	-
Horiz. %	15.86%	75.28%	49.12%	63.49%	64.21%	61.12%	100.00%	-
DY	2.60	2.50	3.93	3.58	3.00	2.67	3.51	-18.11%
YoY %	4.00%	-36.39%	9.78%	19.33%	12.36%	-23.93%	-	-
Horiz. %	74.07%	71.23%	111.97%	101.99%	85.47%	76.07%	100.00%	-
P/NAPS	0.73	0.73	0.78	0.87	1.04	1.21	1.14	-25.68%
YoY %	0.00%	-6.41%	-10.34%	-16.35%	-14.05%	6.14%	-	-
Horiz. %	64.04%	64.04%	68.42%	76.32%	91.23%	106.14%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:50:00

EMA 5

10 Mins

BUY

2024-06-27 16:45:00

EMA 5

5 Mins

BUY

2024-06-27 16:20:00

EMA 5

5 Mins

SELL

2024-06-27 16:10:00

EMA 5

10 Mins

SELL

2024-06-27 16:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

739

HLIND

HONG LEONG INDUSTRIES BHD

713

MPI

MALAYSIAN PACIFIC INDUSTRIES

701

PTRANS

PERAK TRANSIT BERHAD

697

MYEG

MY E.G. SERVICES BHD

528

YTLPOWR

YTL POWER INTERNATIONAL BHD

527

THETA

THETA EDGE BERHAD

492

GENTING

GENTING BHD

479

PBBANK

PUBLIC BANK BHD

433

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More