[PETRONM] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -10.21%
YoY- -44.58%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 9,182,513 6,461,691 11,456,829 12,047,037 10,363,058 7,602,477 8,150,293 2.00%
PBT 308,003 -22,071 239,346 296,345 523,098 322,984 306,216 0.09%
Tax -69,532 8,756 -62,220 -71,805 -117,925 -85,433 -85,617 -3.40%
NP 238,471 -13,315 177,126 224,540 405,173 237,551 220,599 1.30%
-
NP to SH 238,471 -13,315 177,126 224,540 405,173 237,551 221,483 1.23%
-
Tax Rate 22.58% - 26.00% 24.23% 22.54% 26.45% 27.96% -
Total Cost 8,944,042 6,475,006 11,279,703 11,822,497 9,957,885 7,364,926 7,929,694 2.02%
-
Net Worth 1,968,516 1,741,607 1,785,968 1,668,815 1,511,972 1,163,888 981,504 12.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 54,000 - 32,400 54,000 67,500 59,400 54,000 0.00%
Div Payout % 22.64% - 18.29% 24.05% 16.66% 25.01% 24.38% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,968,516 1,741,607 1,785,968 1,668,815 1,511,972 1,163,888 981,504 12.28%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.60% -0.21% 1.55% 1.86% 3.91% 3.12% 2.71% -
ROE 12.11% -0.76% 9.92% 13.46% 26.80% 20.41% 22.57% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3,400.93 2,393.22 4,243.27 4,461.87 3,838.17 2,815.73 3,018.63 2.00%
EPS 88.30 -4.90 65.60 83.20 150.10 87.98 81.70 1.30%
DPS 20.00 0.00 12.00 20.00 25.00 22.00 20.00 0.00%
NAPS 7.2908 6.4504 6.6147 6.1808 5.5999 4.3107 3.6352 12.28%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3,400.93 2,393.22 4,243.27 4,461.87 3,838.17 2,815.73 3,018.63 2.00%
EPS 88.30 -4.90 65.60 83.20 150.10 87.98 81.70 1.30%
DPS 20.00 0.00 12.00 20.00 25.00 22.00 20.00 0.00%
NAPS 7.2908 6.4504 6.6147 6.1808 5.5999 4.3107 3.6352 12.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.38 5.25 5.02 6.27 13.54 4.15 5.00 -
P/RPS 0.13 0.22 0.12 0.14 0.35 0.15 0.17 -4.36%
P/EPS 4.96 -106.46 7.65 7.54 9.02 4.72 6.10 -3.38%
EY 20.16 -0.94 13.07 13.26 11.08 21.20 16.41 3.48%
DY 4.57 0.00 2.39 3.19 1.85 5.30 4.00 2.24%
P/NAPS 0.60 0.81 0.76 1.01 2.42 0.96 1.38 -12.95%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 27/02/20 21/02/19 22/02/18 22/02/17 25/02/16 -
Price 5.08 5.10 4.80 7.49 12.00 4.63 6.98 -
P/RPS 0.15 0.21 0.11 0.17 0.31 0.16 0.23 -6.87%
P/EPS 5.75 -103.42 7.32 9.01 8.00 5.26 8.51 -6.31%
EY 17.39 -0.97 13.67 11.10 12.51 19.00 11.75 6.74%
DY 3.94 0.00 2.50 2.67 2.08 4.75 2.87 5.41%
P/NAPS 0.70 0.79 0.73 1.21 2.14 1.07 1.92 -15.46%

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