[PETRONM] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -349.39%
YoY- -151.56%
Quarter Report
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 16,825,230 14,549,784 7,226,344 8,951,189 11,964,484 11,244,342 9,085,507 10.81%
PBT 118,014 491,018 384,870 -118,690 226,184 479,085 479,587 -20.83%
Tax 41,454 -107,705 -100,199 29,108 -52,455 -108,901 -120,644 -
NP 159,468 383,313 284,671 -89,582 173,729 370,184 358,943 -12.64%
-
NP to SH 159,468 383,313 284,671 -89,582 173,729 370,184 358,943 -12.64%
-
Tax Rate -35.13% 21.94% 26.03% - 23.19% 22.73% 25.16% -
Total Cost 16,665,762 14,166,471 6,941,673 9,040,771 11,790,755 10,874,158 8,726,564 11.38%
-
Net Worth 2,297,862 2,204,388 1,873,097 1,600,587 1,727,244 1,608,416 1,304,046 9.89%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 67,500 54,000 - 32,400 54,000 67,500 59,400 2.15%
Div Payout % 42.33% 14.09% - 0.00% 31.08% 18.23% 16.55% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,297,862 2,204,388 1,873,097 1,600,587 1,727,244 1,608,416 1,304,046 9.89%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.95% 2.63% 3.94% -1.00% 1.45% 3.29% 3.95% -
ROE 6.94% 17.39% 15.20% -5.60% 10.06% 23.02% 27.53% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6,231.57 5,388.81 2,676.42 3,315.26 4,431.29 4,164.57 3,365.00 10.81%
EPS 59.06 141.97 105.43 -33.18 64.34 137.11 132.94 -12.64%
DPS 25.00 20.00 0.00 12.00 20.00 25.00 22.00 2.15%
NAPS 8.5106 8.1644 6.9374 5.9281 6.3972 5.9571 4.8298 9.89%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6,231.57 5,388.81 2,676.42 3,315.26 4,431.29 4,164.57 3,365.00 10.81%
EPS 59.06 141.97 105.43 -33.18 64.34 137.11 132.94 -12.64%
DPS 25.00 20.00 0.00 12.00 20.00 25.00 22.00 2.15%
NAPS 8.5106 8.1644 6.9374 5.9281 6.3972 5.9571 4.8298 9.89%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.49 5.69 4.30 4.00 6.11 7.25 7.28 -
P/RPS 0.07 0.11 0.16 0.12 0.14 0.17 0.22 -17.36%
P/EPS 7.60 4.01 4.08 -12.06 9.50 5.29 5.48 5.59%
EY 13.15 24.95 24.52 -8.29 10.53 18.91 18.26 -5.32%
DY 5.57 3.51 0.00 3.00 3.27 3.45 3.02 10.73%
P/NAPS 0.53 0.70 0.62 0.67 0.96 1.22 1.51 -16.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 26/08/20 22/08/19 29/08/18 24/08/17 -
Price 4.52 5.80 4.29 3.55 5.58 8.02 9.29 -
P/RPS 0.07 0.11 0.16 0.11 0.13 0.19 0.28 -20.62%
P/EPS 7.65 4.09 4.07 -10.70 8.67 5.85 6.99 1.51%
EY 13.07 24.48 24.58 -9.35 11.53 17.10 14.31 -1.49%
DY 5.53 3.45 0.00 3.38 3.58 3.12 2.37 15.15%
P/NAPS 0.53 0.71 0.62 0.60 0.87 1.35 1.92 -19.30%

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