[PETRONM] YoY TTM Result on 30-Sep-2019 [#3]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -29.42%
YoY- -64.93%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 17,041,686 7,735,073 7,863,437 11,436,450 11,984,426 9,821,725 7,196,325 15.44%
PBT 425,515 297,047 -42,304 166,703 448,442 556,744 180,266 15.38%
Tax -43,030 -77,090 15,938 -44,088 -98,791 -138,519 -39,090 1.61%
NP 382,485 219,957 -26,366 122,615 349,651 418,225 141,176 18.06%
-
NP to SH 382,485 219,957 -26,366 122,615 349,651 418,225 142,060 17.93%
-
Tax Rate 10.11% 25.95% - 26.45% 22.03% 24.88% 21.68% -
Total Cost 16,659,201 7,515,116 7,889,803 11,313,835 11,634,775 9,403,500 7,055,149 15.38%
-
Net Worth 2,236,464 1,906,038 1,698,219 1,760,750 1,693,953 1,410,101 1,052,433 13.37%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 54,000 - 32,400 54,000 67,500 59,400 54,000 0.00%
Div Payout % 14.12% - 0.00% 44.04% 19.30% 14.20% 38.01% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,236,464 1,906,038 1,698,219 1,760,750 1,693,953 1,410,101 1,052,433 13.37%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.24% 2.84% -0.34% 1.07% 2.92% 4.26% 1.96% -
ROE 17.10% 11.54% -1.55% 6.96% 20.64% 29.66% 13.50% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6,311.74 2,864.84 2,912.38 4,235.72 4,438.68 3,637.68 2,665.31 15.44%
EPS 141.66 81.47 -9.77 45.41 129.50 154.90 52.61 17.94%
DPS 20.00 0.00 12.00 20.00 25.00 22.00 20.00 0.00%
NAPS 8.2832 7.0594 6.2897 6.5213 6.2739 5.2226 3.8979 13.37%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6,311.74 2,864.84 2,912.38 4,235.72 4,438.68 3,637.68 2,665.31 15.44%
EPS 141.66 81.47 -9.77 45.41 129.50 154.90 52.61 17.94%
DPS 20.00 0.00 12.00 20.00 25.00 22.00 20.00 0.00%
NAPS 8.2832 7.0594 6.2897 6.5213 6.2739 5.2226 3.8979 13.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.38 4.33 3.25 5.32 8.25 10.30 4.00 -
P/RPS 0.07 0.15 0.11 0.13 0.19 0.28 0.15 -11.92%
P/EPS 3.09 5.32 -33.28 11.71 6.37 6.65 7.60 -13.92%
EY 32.34 18.81 -3.00 8.54 15.70 15.04 13.15 16.17%
DY 4.57 0.00 3.69 3.76 3.03 2.14 5.00 -1.48%
P/NAPS 0.53 0.61 0.52 0.82 1.31 1.97 1.03 -10.47%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 24/11/21 19/11/20 21/11/19 15/11/18 23/11/17 25/11/16 -
Price 4.59 4.51 3.46 5.09 7.13 12.36 4.36 -
P/RPS 0.07 0.16 0.12 0.12 0.16 0.34 0.16 -12.86%
P/EPS 3.24 5.54 -35.43 11.21 5.51 7.98 8.29 -14.48%
EY 30.86 18.06 -2.82 8.92 18.16 12.53 12.07 16.92%
DY 4.36 0.00 3.47 3.93 3.51 1.78 4.59 -0.85%
P/NAPS 0.55 0.64 0.55 0.78 1.14 2.37 1.12 -11.17%

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