[PETRONM] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 98.54%
YoY- 99.08%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 10,533,329 8,500,899 7,968,857 9,797,752 11,179,541 11,638,017 11,413,452 -1.32%
PBT 470,776 448,735 246,592 5,906 -127,467 64,484 102,943 28.82%
Tax -102,016 -119,260 -66,202 -6,846 25,746 -17,781 -21,899 29.21%
NP 368,760 329,475 180,390 -940 -101,721 46,703 81,044 28.71%
-
NP to SH 368,760 329,475 181,274 -940 -101,721 46,703 81,044 28.71%
-
Tax Rate 21.67% 26.58% 26.85% 115.92% - 27.57% 21.27% -
Total Cost 10,164,569 8,171,424 7,788,467 9,798,692 11,281,262 11,591,314 11,332,408 -1.79%
-
Net Worth 1,583,306 1,272,428 998,109 816,857 855,900 971,999 963,141 8.63%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 67,500 59,400 54,000 - - - - -
Div Payout % 18.30% 18.03% 29.79% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,583,306 1,272,428 998,109 816,857 855,900 971,999 963,141 8.63%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.50% 3.88% 2.26% -0.01% -0.91% 0.40% 0.71% -
ROE 23.29% 25.89% 18.16% -0.12% -11.88% 4.80% 8.41% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3,901.23 3,148.48 2,951.43 3,628.80 4,140.57 4,310.38 4,230.53 -1.34%
EPS 136.58 122.03 67.14 -0.35 -37.67 17.30 30.04 28.69%
DPS 25.00 22.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 5.8641 4.7127 3.6967 3.0254 3.17 3.60 3.57 8.61%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3,901.23 3,148.48 2,951.43 3,628.80 4,140.57 4,310.38 4,227.20 -1.32%
EPS 136.58 122.03 67.14 -0.35 -37.67 17.30 30.02 28.71%
DPS 25.00 22.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 5.8641 4.7127 3.6967 3.0254 3.17 3.60 3.5672 8.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.59 6.40 5.74 2.70 2.90 2.82 3.56 -
P/RPS 0.22 0.20 0.19 0.07 0.07 0.07 0.08 18.35%
P/EPS 6.29 5.24 8.55 -775.53 -7.70 16.30 11.85 -10.01%
EY 15.90 19.07 11.70 -0.13 -12.99 6.13 8.44 11.12%
DY 2.91 3.44 3.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.36 1.55 0.89 0.91 0.78 1.00 6.50%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 24/05/16 21/05/15 22/05/14 31/05/13 31/05/12 -
Price 8.21 8.69 5.23 2.60 3.15 3.53 3.37 -
P/RPS 0.21 0.28 0.18 0.07 0.08 0.08 0.08 17.44%
P/EPS 6.01 7.12 7.79 -746.81 -8.36 20.41 11.22 -9.87%
EY 16.64 14.04 12.84 -0.13 -11.96 4.90 8.91 10.96%
DY 3.05 2.53 3.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.84 1.41 0.86 0.99 0.98 0.94 6.86%

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