[PETRONM] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 64.2%
YoY- 417.78%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 10,982,095 9,182,513 7,735,073 7,226,344 6,222,269 6,461,691 7,863,437 24.96%
PBT 305,644 307,373 297,047 384,870 236,497 -22,071 -42,304 -
Tax -63,797 -68,902 -77,090 -100,199 -63,127 8,756 15,938 -
NP 241,847 238,471 219,957 284,671 173,370 -13,315 -26,366 -
-
NP to SH 241,847 238,471 219,957 284,671 173,370 -13,315 -26,366 -
-
Tax Rate 20.87% 22.42% 25.95% 26.03% 26.69% - - -
Total Cost 10,740,248 8,944,042 7,515,116 6,941,673 6,048,899 6,475,006 7,889,803 22.85%
-
Net Worth 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 1,698,219 14.30%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 54,000 54,000 - - - - 32,400 40.61%
Div Payout % 22.33% 22.64% - - - - 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 1,698,219 14.30%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.20% 2.60% 2.84% 3.94% 2.79% -0.21% -0.34% -
ROE 11.66% 12.11% 11.54% 15.20% 9.40% -0.76% -1.55% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4,067.44 3,400.93 2,864.84 2,676.42 2,304.54 2,393.22 2,912.38 24.96%
EPS 89.57 88.32 81.47 105.43 64.21 -4.93 -9.77 -
DPS 20.00 20.00 0.00 0.00 0.00 0.00 12.00 40.61%
NAPS 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 6.2897 14.30%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4,067.44 3,400.93 2,864.84 2,676.42 2,304.54 2,393.22 2,912.38 24.96%
EPS 89.57 88.32 81.47 105.43 64.21 -4.93 -9.77 -
DPS 20.00 20.00 0.00 0.00 0.00 0.00 12.00 40.61%
NAPS 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 6.2897 14.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.62 4.38 4.33 4.30 4.60 5.25 3.25 -
P/RPS 0.11 0.13 0.15 0.16 0.20 0.22 0.11 0.00%
P/EPS 5.16 4.96 5.32 4.08 7.16 -106.46 -33.28 -
EY 19.39 20.16 18.81 24.52 13.96 -0.94 -3.00 -
DY 4.33 4.57 0.00 0.00 0.00 0.00 3.69 11.26%
P/NAPS 0.60 0.60 0.61 0.62 0.67 0.81 0.52 10.01%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 24/11/21 26/08/21 27/05/21 23/02/21 19/11/20 -
Price 6.38 5.08 4.51 4.29 4.53 5.10 3.46 -
P/RPS 0.16 0.15 0.16 0.16 0.20 0.21 0.12 21.16%
P/EPS 7.12 5.75 5.54 4.07 7.05 -103.42 -35.43 -
EY 14.04 17.39 18.06 24.58 14.17 -0.97 -2.82 -
DY 3.13 3.94 0.00 0.00 0.00 0.00 3.47 -6.64%
P/NAPS 0.83 0.70 0.64 0.62 0.66 0.79 0.55 31.59%

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