[PETRONM] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -0.22%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 16,825,230 18,367,172 18,350,073 17,041,686 14,549,784 10,982,095 9,182,513 49.90%
PBT 118,014 303,964 300,879 425,515 491,018 305,644 307,373 -47.26%
Tax 41,454 -1,025 -290 -43,030 -107,705 -63,797 -68,902 -
NP 159,468 302,939 300,589 382,485 383,313 241,847 238,471 -23.58%
-
NP to SH 159,468 302,939 300,589 382,485 383,313 241,847 238,471 -23.58%
-
Tax Rate -35.13% 0.34% 0.10% 10.11% 21.94% 20.87% 22.42% -
Total Cost 16,665,762 18,064,233 18,049,484 16,659,201 14,166,471 10,740,248 8,944,042 51.59%
-
Net Worth 2,297,862 2,325,375 2,216,645 2,236,464 2,204,388 2,074,896 1,968,516 10.89%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 67,500 67,500 67,500 54,000 54,000 54,000 54,000 16.08%
Div Payout % 42.33% 22.28% 22.46% 14.12% 14.09% 22.33% 22.64% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,297,862 2,325,375 2,216,645 2,236,464 2,204,388 2,074,896 1,968,516 10.89%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.95% 1.65% 1.64% 2.24% 2.63% 2.20% 2.60% -
ROE 6.94% 13.03% 13.56% 17.10% 17.39% 11.66% 12.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6,231.57 6,802.66 6,796.32 6,311.74 5,388.81 4,067.44 3,400.93 49.90%
EPS 59.06 112.20 111.33 141.66 141.97 89.57 88.32 -23.58%
DPS 25.00 25.00 25.00 20.00 20.00 20.00 20.00 16.08%
NAPS 8.5106 8.6125 8.2098 8.2832 8.1644 7.6848 7.2908 10.89%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6,231.57 6,802.66 6,796.32 6,311.74 5,388.81 4,067.44 3,400.93 49.90%
EPS 59.06 112.20 111.33 141.66 141.97 89.57 88.32 -23.58%
DPS 25.00 25.00 25.00 20.00 20.00 20.00 20.00 16.08%
NAPS 8.5106 8.6125 8.2098 8.2832 8.1644 7.6848 7.2908 10.89%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.49 4.41 4.33 4.38 5.69 4.62 4.38 -
P/RPS 0.07 0.06 0.06 0.07 0.11 0.11 0.13 -33.88%
P/EPS 7.60 3.93 3.89 3.09 4.01 5.16 4.96 33.01%
EY 13.15 25.44 25.71 32.34 24.95 19.39 20.16 -24.84%
DY 5.57 5.67 5.77 4.57 3.51 4.33 4.57 14.14%
P/NAPS 0.53 0.51 0.53 0.53 0.70 0.60 0.60 -7.95%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 23/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 4.52 4.50 4.48 4.59 5.80 6.38 5.08 -
P/RPS 0.07 0.07 0.07 0.07 0.11 0.16 0.15 -39.91%
P/EPS 7.65 4.01 4.02 3.24 4.09 7.12 5.75 21.02%
EY 13.07 24.93 24.85 30.86 24.48 14.04 17.39 -17.37%
DY 5.53 5.56 5.58 4.36 3.45 3.13 3.94 25.43%
P/NAPS 0.53 0.52 0.55 0.55 0.71 0.83 0.70 -16.97%

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