[PETRONM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -17.18%
YoY- -67.5%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 11,813,804 9,740,487 9,069,812 8,614,538 7,557,400 9,336,444 9,743,020 13.69%
PBT 281,640 76,151 82,352 79,156 95,576 7,222 105,361 92.49%
Tax -81,676 -18,979 -24,705 -23,746 -28,672 -159 -32,662 84.13%
NP 199,964 57,172 57,646 55,410 66,904 7,063 72,698 96.19%
-
NP to SH 199,964 57,172 57,646 55,410 66,904 7,063 72,698 96.19%
-
Tax Rate 29.00% 24.92% 30.00% 30.00% 30.00% 2.20% 31.00% -
Total Cost 11,613,840 9,683,315 9,012,165 8,559,128 7,490,496 9,329,381 9,670,321 12.97%
-
Net Worth 718,789 666,107 653,929 634,794 650,155 638,386 680,200 3.74%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 32,361 - - - 32,598 - -
Div Payout % - 56.60% - - - 461.54% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 718,789 666,107 653,929 634,794 650,155 638,386 680,200 3.74%
NOSH 270,221 269,679 270,218 268,980 269,774 271,653 269,920 0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.69% 0.59% 0.64% 0.64% 0.89% 0.08% 0.75% -
ROE 27.82% 8.58% 8.82% 8.73% 10.29% 1.11% 10.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4,371.89 3,611.88 3,356.47 3,202.66 2,801.38 3,436.89 3,609.59 13.61%
EPS 74.00 21.20 21.33 20.60 24.80 2.60 26.93 96.06%
DPS 0.00 12.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.66 2.47 2.42 2.36 2.41 2.35 2.52 3.66%
Adjusted Per Share Value based on latest NOSH - 267,780
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4,375.48 3,607.59 3,359.19 3,190.57 2,799.04 3,457.94 3,608.53 13.69%
EPS 74.06 21.17 21.35 20.52 24.78 2.62 26.93 96.16%
DPS 0.00 11.99 0.00 0.00 0.00 12.07 0.00 -
NAPS 2.6622 2.4671 2.422 2.3511 2.408 2.3644 2.5193 3.74%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.18 2.06 2.46 2.92 2.98 2.99 3.60 -
P/RPS 0.05 0.06 0.07 0.09 0.11 0.09 0.10 -36.97%
P/EPS 2.95 9.72 11.53 14.17 12.02 115.00 13.37 -63.45%
EY 33.94 10.29 8.67 7.05 8.32 0.87 7.48 173.82%
DY 0.00 5.83 0.00 0.00 0.00 4.01 0.00 -
P/NAPS 0.82 0.83 1.02 1.24 1.24 1.27 1.43 -30.95%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 20/02/08 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 -
Price 2.51 2.13 2.43 2.49 3.16 3.20 3.50 -
P/RPS 0.06 0.06 0.07 0.08 0.11 0.09 0.10 -28.84%
P/EPS 3.39 10.05 11.39 12.09 12.74 123.08 13.00 -59.14%
EY 29.48 9.95 8.78 8.27 7.85 0.81 7.70 144.53%
DY 0.00 5.63 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.94 0.86 1.00 1.06 1.31 1.36 1.39 -22.93%

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