[PETRONM] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -22.73%
YoY- 934.24%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 14,549,784 10,982,095 9,182,513 7,735,073 7,226,344 6,222,269 6,461,691 72.04%
PBT 491,018 305,644 307,373 297,047 384,870 236,497 -22,071 -
Tax -107,705 -63,797 -68,902 -77,090 -100,199 -63,127 8,756 -
NP 383,313 241,847 238,471 219,957 284,671 173,370 -13,315 -
-
NP to SH 383,313 241,847 238,471 219,957 284,671 173,370 -13,315 -
-
Tax Rate 21.94% 20.87% 22.42% 25.95% 26.03% 26.69% - -
Total Cost 14,166,471 10,740,248 8,944,042 7,515,116 6,941,673 6,048,899 6,475,006 68.77%
-
Net Worth 2,204,388 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 17.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 54,000 54,000 54,000 - - - - -
Div Payout % 14.09% 22.33% 22.64% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,204,388 2,074,896 1,968,516 1,906,038 1,873,097 1,844,585 1,741,607 17.06%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.63% 2.20% 2.60% 2.84% 3.94% 2.79% -0.21% -
ROE 17.39% 11.66% 12.11% 11.54% 15.20% 9.40% -0.76% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5,388.81 4,067.44 3,400.93 2,864.84 2,676.42 2,304.54 2,393.22 72.04%
EPS 141.97 89.57 88.32 81.47 105.43 64.21 -4.93 -
DPS 20.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 8.1644 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 17.06%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5,388.81 4,067.44 3,400.93 2,864.84 2,676.42 2,304.54 2,393.22 72.04%
EPS 141.97 89.57 88.32 81.47 105.43 64.21 -4.93 -
DPS 20.00 20.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 8.1644 7.6848 7.2908 7.0594 6.9374 6.8318 6.4504 17.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 5.69 4.62 4.38 4.33 4.30 4.60 5.25 -
P/RPS 0.11 0.11 0.13 0.15 0.16 0.20 0.22 -37.08%
P/EPS 4.01 5.16 4.96 5.32 4.08 7.16 -106.46 -
EY 24.95 19.39 20.16 18.81 24.52 13.96 -0.94 -
DY 3.51 4.33 4.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.61 0.62 0.67 0.81 -9.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 24/11/21 26/08/21 27/05/21 23/02/21 -
Price 5.80 6.38 5.08 4.51 4.29 4.53 5.10 -
P/RPS 0.11 0.16 0.15 0.16 0.16 0.20 0.21 -35.09%
P/EPS 4.09 7.12 5.75 5.54 4.07 7.05 -103.42 -
EY 24.48 14.04 17.39 18.06 24.58 14.17 -0.97 -
DY 3.45 3.13 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 0.70 0.64 0.62 0.66 0.79 -6.88%

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