[PETRONM] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 41.28%
YoY- 443.51%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 7,196,325 7,533,774 7,968,857 8,150,293 8,556,902 9,016,632 9,797,752 -18.54%
PBT 180,266 226,973 246,592 306,216 231,252 114,349 5,906 870.60%
Tax -39,090 -58,427 -66,202 -85,617 -74,479 -40,399 -6,846 218.44%
NP 141,176 168,546 180,390 220,599 156,773 73,950 -940 -
-
NP to SH 142,060 169,430 181,274 221,483 156,773 73,950 -940 -
-
Tax Rate 21.68% 25.74% 26.85% 27.96% 32.21% 35.33% 115.92% -
Total Cost 7,055,149 7,365,228 7,788,467 7,929,694 8,400,129 8,942,682 9,798,692 -19.61%
-
Net Worth 1,052,433 1,005,642 998,109 981,504 964,385 890,217 816,857 18.34%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 54,000 54,000 54,000 54,000 - - - -
Div Payout % 38.01% 31.87% 29.79% 24.38% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,052,433 1,005,642 998,109 981,504 964,385 890,217 816,857 18.34%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.96% 2.24% 2.26% 2.71% 1.83% 0.82% -0.01% -
ROE 13.50% 16.85% 18.16% 22.57% 16.26% 8.31% -0.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2,665.31 2,790.29 2,951.43 3,018.63 3,169.22 3,339.49 3,628.80 -18.54%
EPS 52.61 62.75 67.14 82.03 58.06 27.39 -0.35 -
DPS 20.00 20.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 3.8979 3.7246 3.6967 3.6352 3.5718 3.2971 3.0254 18.34%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2,665.31 2,790.29 2,951.43 3,018.63 3,169.22 3,339.49 3,628.80 -18.54%
EPS 52.61 62.75 67.14 82.03 58.06 27.39 -0.35 -
DPS 20.00 20.00 20.00 20.00 0.00 0.00 0.00 -
NAPS 3.8979 3.7246 3.6967 3.6352 3.5718 3.2971 3.0254 18.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.00 3.73 5.74 5.00 2.99 2.85 2.70 -
P/RPS 0.15 0.13 0.19 0.17 0.09 0.09 0.07 65.98%
P/EPS 7.60 5.94 8.55 6.10 5.15 10.41 -775.53 -
EY 13.15 16.82 11.70 16.41 19.42 9.61 -0.13 -
DY 5.00 5.36 3.48 4.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.55 1.38 0.84 0.86 0.89 10.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 18/08/16 24/05/16 25/02/16 27/11/15 25/08/15 21/05/15 -
Price 4.36 4.24 5.23 6.98 3.36 2.86 2.60 -
P/RPS 0.16 0.15 0.18 0.23 0.11 0.09 0.07 73.25%
P/EPS 8.29 6.76 7.79 8.51 5.79 10.44 -746.81 -
EY 12.07 14.80 12.84 11.75 17.28 9.58 -0.13 -
DY 4.59 4.72 3.82 2.87 0.00 0.00 0.00 -
P/NAPS 1.12 1.14 1.41 1.92 0.94 0.87 0.86 19.19%

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