[PETRONM] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 90.14%
YoY- 7.25%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 11,456,829 12,047,037 10,363,058 7,602,477 8,150,293 10,901,029 11,128,100 0.48%
PBT 239,346 296,345 523,098 322,984 306,216 -85,772 -75,418 -
Tax -62,220 -71,805 -117,925 -85,433 -85,617 21,294 11,172 -
NP 177,126 224,540 405,173 237,551 220,599 -64,478 -64,246 -
-
NP to SH 177,126 224,540 405,173 237,551 221,483 -64,478 -64,246 -
-
Tax Rate 26.00% 24.23% 22.54% 26.45% 27.96% - - -
Total Cost 11,279,703 11,822,497 9,957,885 7,364,926 7,929,694 10,965,507 11,192,346 0.12%
-
Net Worth 1,785,968 1,668,815 1,511,972 1,163,888 981,504 758,088 861,300 12.91%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 32,400 54,000 67,500 59,400 54,000 - 37,800 -2.53%
Div Payout % 18.29% 24.05% 16.66% 25.01% 24.38% - 0.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,785,968 1,668,815 1,511,972 1,163,888 981,504 758,088 861,300 12.91%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.55% 1.86% 3.91% 3.12% 2.71% -0.59% -0.58% -
ROE 9.92% 13.46% 26.80% 20.41% 22.57% -8.51% -7.46% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4,243.27 4,461.87 3,838.17 2,815.73 3,018.63 4,040.67 4,121.52 0.48%
EPS 65.60 83.20 150.10 87.98 81.70 -23.90 -23.80 -
DPS 12.00 20.00 25.00 22.00 20.00 0.00 14.00 -2.53%
NAPS 6.6147 6.1808 5.5999 4.3107 3.6352 2.81 3.19 12.91%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4,243.27 4,461.87 3,838.17 2,815.73 3,018.63 4,040.67 4,121.52 0.48%
EPS 65.60 83.20 150.10 87.98 81.70 -23.90 -23.80 -
DPS 12.00 20.00 25.00 22.00 20.00 0.00 14.00 -2.53%
NAPS 6.6147 6.1808 5.5999 4.3107 3.6352 2.81 3.19 12.91%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.02 6.27 13.54 4.15 5.00 2.59 3.00 -
P/RPS 0.12 0.14 0.35 0.15 0.17 0.06 0.07 9.39%
P/EPS 7.65 7.54 9.02 4.72 6.10 -10.92 -12.61 -
EY 13.07 13.26 11.08 21.20 16.41 -9.15 -7.93 -
DY 2.39 3.19 1.85 5.30 4.00 0.00 4.67 -10.55%
P/NAPS 0.76 1.01 2.42 0.96 1.38 0.92 0.94 -3.47%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 21/02/19 22/02/18 22/02/17 25/02/16 24/02/15 20/02/14 -
Price 4.80 7.49 12.00 4.63 6.98 2.75 3.04 -
P/RPS 0.11 0.17 0.31 0.16 0.23 0.07 0.07 7.82%
P/EPS 7.32 9.01 8.00 5.26 8.51 -11.60 -12.78 -
EY 13.67 11.10 12.51 19.00 11.75 -8.62 -7.83 -
DY 2.50 2.67 2.08 4.75 2.87 0.00 4.61 -9.69%
P/NAPS 0.73 1.21 2.14 1.07 1.92 0.98 0.95 -4.29%

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