Watchlist Manager

Watchlist

Price: 4.26 MYR 2.16% Market Closed

Market Cap: 1.2B MYR

P	Petron Malaysia Refining & Marketing Bhd KLSE:PETRONM	MY
C	China Shineway Pharmaceutical Group Ltd HKEX:2877	CN
S	SNTEnergy Co Ltd KRX:100840	KR

Income Statement

Currency: MYR

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	25	23	20	18	18	18	18	19	18	18	18	19	21	23	23	24	24	25	27	28	29	29	29	30	33	34	38	39	38	34	27	22	0	0	0	20	0	0	0	23	14	28	49	60	0	0	0	51	0	0	0	61	0	0	0	36	0	0	0	19	0	0	0	0	0	0	0	0	0	0	0	7	0	0	0	3	0	0	0	18	0	0	0	44	0	0	0	38	0	0	0	39	0	0	0	0
Revenue	3 968 N/A	3 925 -1%	3 920 0%	4 000 +2%	4 404 +10%	4 571 +4%	4 681 +2%	4 774 +2%	5 015 +5%	5 336 +6%	5 702 +7%	6 198 +9%	6 528 +5%	7 079 +8%	7 792 +10%	8 269 +6%	8 582 +4%	9 151 +7%	9 512 +4%	9 336 -2%	9 113 -2%	8 937 -2%	8 832 -1%	9 740 +10%	10 805 +11%	11 696 +8%	12 862 +10%	11 735 -9%	10 313 -12%	8 881 -14%	7 590 -15%	8 032 +6%	8 508 +6%	8 879 +4%	8 321 -6%	8 427 +1%	9 026 +7%	9 840 +9%	10 876 +11%	11 266 +4%	11 413 +1%	11 198 -2%	11 254 +0%	11 504 +2%	11 616 +1%	11 381 -2%	11 292 -1%	11 128 -1%	11 180 +0%	11 615 +4%	11 421 -2%	10 902 -5%	9 799 -10%	9 017 -8%	8 557 -5%	8 150 -5%	7 969 -2%	7 534 -5%	7 196 -4%	7 602 +6%	8 501 +12%	9 085 +7%	9 822 +8%	10 363 +6%	10 533 +2%	11 244 +7%	11 985 +7%	12 047 +1%	12 068 +0%	11 964 -1%	11 436 -4%	11 457 +0%	10 950 -4%	8 951 -18%	7 864 -12%	6 462 -18%	6 222 -4%	7 227 +16%	7 735 +7%	9 183 +19%	10 982 +20%	14 550 +32%	17 042 +17%	18 350 +8%	18 367 +0%	16 825 -8%	16 992 +1%	17 216 +1%	18 046 +5%	18 286 +1%	17 249 -6%	15 838 -8%	14 863 -6%	13 829 -7%	13 425 -3%	13 425 +0%
Gross Profit
Cost of Revenue	(1 771)	(2 754)	(2 867)	(3 635)	(4 444)	(4 511)	(4 611)	(4 350)	(4 899)	(5 342)	(5 673)	(5 867)	(6 509)	(7 018)	(7 753)	(7 873)	(8 579)	(9 033)	(9 437)	(8 958)	(9 063)	(9 008)	(8 835)	(9 281)	(10 670)	(11 353)	(12 725)	(11 672)	(10 536)	(9 053)	(7 502)	(7 430)	(7 990)	(8 440)	(7 835)	(7 651)	(8 131)	(9 041)	(10 149)	(10 685)	(10 994)	(10 925)	(10 902)	(10 991)	(11 372)	(11 077)	(11 059)	(10 948)	(11 062)	(11 457)	(11 267)	(10 772)	(9 554)	(8 656)	(8 122)	(7 617)	(7 511)	(7 114)	(6 787)	(7 039)	(7 830)	(8 426)	(9 064)	(9 678)	(9 917)	(10 594)	(11 367)	(11 603)	(11 596)	(11 516)	(11 075)	(10 985)	(10 673)	(8 876)	(7 735)	(6 295)	(5 820)	(6 642)	(7 186)	(8 644)	(10 388)	(13 653)	(16 399)	(17 817)	(17 897)	(16 655)	(16 445)	(16 652)	(17 480)	(17 762)	(16 926)	(15 563)	(14 602)	(13 538)	(12 976)	(12 854)
Gross Profit	110 N/A	114 +3%	(4) N/A	365 N/A	(39) N/A	60 N/A	71 +18%	424 +501%	115 -73%	(6) N/A	29 N/A	331 +1 061%	19 -94%	61 +215%	39 -35%	396 +905%	3 -99%	118 +4 608%	75 -36%	378 +403%	49 -87%	(71) N/A	(4) +95%	459 N/A	135 -71%	344 +155%	137 -60%	63 -54%	(224) N/A	(172) +23%	89 N/A	602 +580%	518 -14%	439 -15%	486 +11%	776 +60%	895 +15%	799 -11%	727 -9%	581 -20%	420 -28%	274 -35%	352 +29%	513 +46%	244 -52%	304 +25%	232 -24%	180 -22%	118 -35%	158 +34%	154 -2%	129 -16%	244 +89%	361 +48%	435 +21%	534 +23%	457 -14%	420 -8%	409 -3%	564 +38%	671 +19%	659 -2%	758 +15%	685 -10%	616 -10%	650 +6%	618 -5%	444 -28%	472 +6%	448 -5%	361 -19%	472 +31%	277 -41%	75 -73%	128 +71%	167 +30%	403 +142%	584 +45%	550 -6%	538 -2%	595 +10%	896 +51%	643 -28%	533 -17%	471 -12%	170 -64%	547 +221%	564 +3%	566 +0%	524 -7%	323 -38%	274 -15%	261 -5%	291 +11%	448 +54%	571 +27%
Operating Income
Operating Expenses	(1 931)	(911)	(902)	(355)	17	19	19	(319)	27	28	27	(341)	27	25	25	(338)	21	20	20	(343)	23	23	22	(352)	21	22	23	(356)	(67)	(168)	(274)	(379)	(278)	(279)	(280)	(388)	(381)	(380)	(381)	(355)	(339)	(274)	(202)	(323)	(154)	(146)	(152)	(150)	(138)	(152)	(152)	(152)	(159)	(160)	(164)	(176)	(180)	(179)	(180)	(184)	(186)	(191)	(197)	(198)	(192)	(193)	(205)	(211)	(222)	(226)	(213)	(207)	(207)	(199)	(192)	(187)	(182)	(185)	(187)	(200)	(204)	(210)	(215)	(215)	(217)	(209)	(214)	(215)	(209)	(217)	(216)	(215)	(219)	(217)	(220)	(221)
Selling, General & Administrative	0	0	0	(62)	0	0	0	(49)	0	0	0	(62)	0	0	0	(64)	0	0	0	(55)	0	0	0	(54)	0	0	0	(60)	0	0	0	(68)	0	0	0	(65)	0	0	0	(58)	(114)	(158)	(200)	(25)	(15)	(16)	(23)	(24)	29	74	121	(18)	(18)	(18)	(18)	(19)	(23)	(27)	(30)	(19)	(19)	(19)	(18)	(18)	(17)	(18)	(18)	(19)	(19)	(19)	(19)	(16)	(16)	(16)	(15)	(15)	(15)	(15)	(14)	(14)	(34)	(32)	(31)	(9)	(9)	(33)	(34)	(7)	(38)	(19)	(26)	(32)	(35)	(35)	(36)	(43)
Other Operating Expenses	(1 931)	(911)	(902)	(292)	17	19	19	(270)	27	28	27	(279)	27	25	25	(273)	21	20	20	(288)	23	23	23	(298)	21	22	23	(296)	(67)	(168)	(274)	(312)	(278)	(279)	(280)	(322)	(381)	(380)	(381)	(297)	(224)	(116)	(2)	(298)	(138)	(130)	(129)	(126)	(167)	(225)	(273)	(135)	(141)	(142)	(146)	(157)	(157)	(152)	(150)	(165)	(167)	(172)	(178)	(179)	(175)	(176)	(188)	(193)	(203)	(208)	(195)	(191)	(191)	(183)	(177)	(172)	(168)	(170)	(173)	(186)	(170)	(178)	(185)	(205)	(208)	(176)	(181)	(208)	(172)	(198)	(190)	(182)	(184)	(182)	(184)	(178)
Operating Income	266 N/A	260 -2%	151 -42%	10 -93%	(22) N/A	78 N/A	89 +14%	106 +19%	142 +34%	22 -85%	55 +156%	(10) N/A	46 N/A	86 +87%	64 -25%	58 -10%	23 -60%	138 +496%	95 -31%	35 -63%	72 +105%	(47) N/A	19 N/A	107 +463%	155 +45%	365 +135%	160 -56%	(293) N/A	(291) +1%	(340) -17%	(185) +46%	223 N/A	239 +7%	160 -33%	206 +29%	388 +89%	514 +32%	418 -19%	346 -17%	226 -35%	81 -64%	(1) N/A	149 N/A	190 +27%	90 -52%	158 +75%	81 -49%	30 -63%	(21) N/A	6 N/A	2 -69%	(23) N/A	85 N/A	201 +136%	272 +35%	358 +32%	278 -22%	241 -13%	229 -5%	380 +66%	485 +28%	469 -3%	561 +20%	487 -13%	425 -13%	457 +8%	413 -10%	233 -44%	250 +7%	221 -11%	148 -33%	265 +80%	70 -74%	(124) N/A	(64) +48%	(20) +68%	220 N/A	399 +81%	362 -9%	338 -7%	391 +15%	686 +76%	427 -38%	318 -26%	253 -20%	(39) N/A	333 N/A	349 +5%	357 +2%	307 -14%	108 -65%	60 -45%	43 -28%	74 +72%	228 +210%	350 +53%
Pre-Tax Income
Interest Income Expense	(26)	(23)	(20)	(18)	(18)	(18)	(18)	(19)	(19)	(18)	(19)	(19)	(21)	(23)	(23)	(24)	(24)	(25)	(27)	(28)	(29)	(29)	(29)	(30)	(9)	(17)	(30)	(39)	(38)	(35)	(27)	(22)	(25)	(26)	(26)	(20)	(15)	(15)	(17)	(23)	(7)	(22)	(42)	(54)	(70)	(72)	(68)	(51)	(67)	(69)	(71)	(60)	(68)	(62)	(56)	(35)	(43)	(39)	(34)	(18)	(28)	(23)	(16)	(10)	(5)	(4)	(6)	(9)	(12)	(12)	(9)	(3)	(1)	0	1	(1)	(2)	(1)	(7)	(16)	(22)	(35)	(38)	(38)	(38)	(34)	(32)	(0)	(33)	(32)	(34)	(32)	(29)	(26)	(19)	(13)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(24)	(17)	(8)	0	0	0	0	0	0	0	0	0	0	0	0	0	29	19	55	0	44	22	(25)	(55)	(40)	(6)	(3)	(3)	(11)	(25)	16	(17)	12	25	(15)	(39)	(8)	33	12	46	50	26	42	73	39	17	28	(22)	(19)	5	20	(1)	18	(13)	(58)	(14)	(63)	(160)	36	21	89	191	(35)	19	(6)	(6)	84	(14)	13	26	(30)	1
Pre-Tax Income	240 N/A	237 -1%	131 -45%	(8) N/A	(40) -403%	60 N/A	71 +18%	87 +22%	124 +42%	3 -97%	37 +1 047%	(29) N/A	25 N/A	63 +150%	41 -35%	34 -17%	(1) N/A	113 N/A	68 -40%	7 -90%	43 +511%	(77) N/A	(10) +87%	76 N/A	123 +61%	332 +170%	122 -63%	(330) N/A	(329) +0%	(375) -14%	(212) +43%	201 N/A	215 +7%	134 -38%	180 +34%	368 +104%	499 +36%	403 -19%	329 -18%	203 -38%	103 -49%	(4) N/A	162 N/A	136 -16%	64 -53%	108 +68%	(12) N/A	(75) -510%	(128) -70%	(69) +46%	(72) -4%	(86) -20%	6 N/A	114 +1 807%	231 +102%	306 +32%	247 -19%	227 -8%	180 -21%	323 +79%	449 +39%	480 +7%	557 +16%	523 -6%	471 -10%	479 +2%	449 -6%	296 -34%	277 -7%	226 -18%	167 -26%	239 +44%	50 -79%	(119) N/A	(42) +64%	(22) +48%	237 N/A	386 +63%	298 -23%	308 +3%	306 -1%	491 +60%	426 -13%	301 -29%	304 +1%	118 -61%	266 +126%	368 +38%	317 -14%	269 -15%	157 -42%	13 -92%	27 +103%	74 +180%	178 +140%	337 +89%
Net Income
Tax Provision	(70)	(69)	(36)	(1)	9	(21)	(27)	(30)	(41)	(5)	(16)	5	(10)	(22)	(12)	(14)	(4)	(39)	(25)	0	(11)	26	6	(19)	(32)	(93)	(32)	78	79	94	46	(55)	(59)	(37)	(50)	(100)	(136)	(110)	(89)	(50)	(22)	8	(35)	(38)	(18)	(30)	(0)	11	26	9	8	21	(7)	(40)	(75)	(86)	(66)	(58)	(39)	(85)	(119)	(121)	(139)	(118)	(102)	(109)	(99)	(72)	(67)	(53)	(44)	(62)	(14)	29	16	9	(63)	(101)	(78)	(70)	(64)	(108)	(43)	(0)	(1)	41	(57)	(96)	(84)	(63)	(28)	5	3	(18)	(46)	(91)
Income from Continuing Operations	170	168	95	(9)	(32)	39	44	57	83	(2)	21	(24)	15	42	29	20	(5)	74	43	7	32	(51)	(4)	57	90	239	90	(251)	(250)	(281)	(165)	146	155	97	130	269	363	294	240	153	81	4	127	98	47	78	(12)	(64)	(102)	(60)	(63)	(64)	(1)	74	157	221	180	169	141	238	329	359	418	405	369	370	350	225	210	174	123	177	36	(90)	(26)	(13)	173	285	220	238	242	383	383	301	303	159	209	272	233	206	129	18	29	57	132	246
Net Income (Common)	170 N/A	168 -1%	95 -44%	(9) N/A	(32) -250%	39 N/A	44 +13%	57 +28%	83 +46%	(2) N/A	21 N/A	(24) N/A	15 N/A	42 +177%	29 -30%	20 -32%	(5) N/A	74 N/A	43 -42%	7 -84%	32 +354%	(51) N/A	(4) +91%	57 N/A	90 +59%	239 +164%	90 -62%	(251) N/A	(250) +0%	(281) -12%	(165) +41%	146 N/A	155 +6%	97 -37%	130 +34%	269 +106%	363 +35%	294 -19%	240 -18%	153 -36%	81 -47%	4 -95%	127 +3 085%	98 -23%	47 -52%	78 +67%	(12) N/A	(64) -420%	(102) -59%	(60) +41%	(63) -6%	(64) -2%	(1) +98%	74 N/A	157 +112%	221 +41%	180 -18%	169 -7%	141 -16%	238 +68%	329 +39%	359 +9%	418 +17%	405 -3%	369 -9%	370 +0%	350 -6%	225 -36%	210 -7%	174 -17%	123 -29%	177 +44%	36 -80%	(90) N/A	(26) +71%	(13) +50%	173 N/A	285 +64%	220 -23%	238 +8%	242 +1%	383 +59%	383 0%	301 -21%	303 +1%	159 -47%	209 +31%	272 +30%	233 -14%	206 -11%	129 -37%	18 -86%	29 +63%	57 +93%	132 +134%	246 +86%
EPS (Diluted)	0.64 N/A	0.63 -2%	0.35 -44%	-0.03 N/A	-0.12 -300%	0.14 N/A	0.16 +14%	0.21 +31%	0.3 +43%	-0.01 N/A	0.08 N/A	-0.09 N/A	0.06 N/A	0.16 +167%	0.11 -31%	0.07 -36%	-0.01 N/A	0.28 N/A	0.17 -39%	0.03 -82%	0.12 +300%	-0.19 N/A	-0.02 +89%	0.21 N/A	0.34 +62%	0.89 +162%	0.34 -62%	-0.93 N/A	-0.92 +1%	-1.03 -12%	-0.61 +41%	0.54 N/A	0.58 +7%	0.36 -38%	0.49 +36%	0.99 +102%	1.34 +35%	1.09 -19%	0.89 -18%	0.57 -36%	0.31 -46%	0.02 -94%	0.48 +2 300%	0.36 -25%	0.17 -53%	0.29 +71%	-0.05 N/A	-0.24 -380%	-0.37 -54%	-0.22 +41%	-0.23 -5%	-0.24 -4%	-0.01 +96%	0.27 N/A	0.57 +111%	0.82 +44%	0.66 -20%	0.62 -6%	0.52 -16%	0.88 +69%	1.22 +39%	1.33 +9%	1.55 +17%	1.5 -3%	1.37 -9%	1.37 N/A	1.3 -5%	0.83 -36%	0.78 -6%	0.65 -17%	0.46 -29%	0.66 +43%	0.14 -79%	-0.33 N/A	-0.1 +70%	-0.05 +50%	0.64 N/A	1.06 +66%	0.82 -23%	0.88 +7%	0.89 +1%	1.41 +58%	1.41 N/A	1.11 -21%	1.12 +1%	0.59 -47%	0.77 +31%	1.01 +31%	0.86 -15%	0.76 -12%	0.48 -37%	0.07 -85%	0.11 +57%	0.21 +91%	0.49 +133%	0.91 +86%

Income Statement Balance Sheet Cash Flow Statement

Petron Malaysia Refining & Marketing Bhd
KLSE:PETRONM

Income Statement

Earnings Waterfall
Petron Malaysia Refining & Marketing Bhd

Income Statement
Petron Malaysia Refining & Marketing Bhd

See Also

Company

Help

Tools

Stocks

Petron Malaysia Refining & Marketing Bhd KLSE:PETRONM

Income Statement

Earnings Waterfall Petron Malaysia Refining & Marketing Bhd

Income Statement Petron Malaysia Refining & Marketing Bhd

See Also

Company

Help

Tools

Stocks

Petron Malaysia Refining & Marketing Bhd
KLSE:PETRONM

Earnings Waterfall
Petron Malaysia Refining & Marketing Bhd

Income Statement
Petron Malaysia Refining & Marketing Bhd