[PETRONM] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 31.23%
YoY- -45.29%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,992,059 17,041,686 7,735,073 7,863,437 11,436,450 11,984,426 9,821,725 9.56%
PBT 266,470 425,515 297,047 -42,304 166,703 448,442 556,744 -11.55%
Tax -57,196 -43,030 -77,090 15,938 -44,088 -98,791 -138,519 -13.70%
NP 209,274 382,485 219,957 -26,366 122,615 349,651 418,225 -10.89%
-
NP to SH 209,274 382,485 219,957 -26,366 122,615 349,651 418,225 -10.89%
-
Tax Rate 21.46% 10.11% 25.95% - 26.45% 22.03% 24.88% -
Total Cost 16,782,785 16,659,201 7,515,116 7,889,803 11,313,835 11,634,775 9,403,500 10.13%
-
Net Worth 2,379,780 2,236,464 1,906,038 1,698,219 1,760,750 1,693,953 1,410,101 9.10%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 67,500 54,000 - 32,400 54,000 67,500 59,400 2.15%
Div Payout % 32.25% 14.12% - 0.00% 44.04% 19.30% 14.20% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,379,780 2,236,464 1,906,038 1,698,219 1,760,750 1,693,953 1,410,101 9.10%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.23% 2.24% 2.84% -0.34% 1.07% 2.92% 4.26% -
ROE 8.79% 17.10% 11.54% -1.55% 6.96% 20.64% 29.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6,293.36 6,311.74 2,864.84 2,912.38 4,235.72 4,438.68 3,637.68 9.56%
EPS 77.51 141.66 81.47 -9.77 45.41 129.50 154.90 -10.89%
DPS 25.00 20.00 0.00 12.00 20.00 25.00 22.00 2.15%
NAPS 8.814 8.2832 7.0594 6.2897 6.5213 6.2739 5.2226 9.10%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6,293.36 6,311.74 2,864.84 2,912.38 4,235.72 4,438.68 3,637.68 9.56%
EPS 77.51 141.66 81.47 -9.77 45.41 129.50 154.90 -10.89%
DPS 25.00 20.00 0.00 12.00 20.00 25.00 22.00 2.15%
NAPS 8.814 8.2832 7.0594 6.2897 6.5213 6.2739 5.2226 9.10%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.60 4.38 4.33 3.25 5.32 8.25 10.30 -
P/RPS 0.07 0.07 0.15 0.11 0.13 0.19 0.28 -20.62%
P/EPS 5.93 3.09 5.32 -33.28 11.71 6.37 6.65 -1.89%
EY 16.85 32.34 18.81 -3.00 8.54 15.70 15.04 1.91%
DY 5.43 4.57 0.00 3.69 3.76 3.03 2.14 16.77%
P/NAPS 0.52 0.53 0.61 0.52 0.82 1.31 1.97 -19.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 24/11/21 19/11/20 21/11/19 15/11/18 23/11/17 -
Price 4.64 4.59 4.51 3.46 5.09 7.13 12.36 -
P/RPS 0.07 0.07 0.16 0.12 0.12 0.16 0.34 -23.14%
P/EPS 5.99 3.24 5.54 -35.43 11.21 5.51 7.98 -4.66%
EY 16.70 30.86 18.06 -2.82 8.92 18.16 12.53 4.90%
DY 5.39 4.36 0.00 3.47 3.93 3.51 1.78 20.27%
P/NAPS 0.53 0.55 0.64 0.55 0.78 1.14 2.37 -22.08%

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