[PETRONM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 8.06%
YoY- -26.78%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 10,419,096 8,427,445 8,090,545 8,510,408 8,025,844 8,032,440 7,705,846 22.29%
PBT 860,404 368,457 272,341 365,878 338,588 200,996 300,245 101.88%
Tax -240,904 -99,878 -76,256 -102,446 -94,804 -55,478 -84,068 101.87%
NP 619,500 268,579 196,085 263,432 243,784 145,518 216,177 101.88%
-
NP to SH 619,500 268,579 196,085 263,432 243,784 145,518 216,177 101.88%
-
Tax Rate 28.00% 27.11% 28.00% 28.00% 28.00% 27.60% 28.00% -
Total Cost 9,799,596 8,158,866 7,894,460 8,246,976 7,782,060 7,886,922 7,489,669 19.64%
-
Net Worth 913,254 758,499 636,827 620,792 574,402 512,957 529,634 43.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 37,790 - - - 323 - -
Div Payout % - 14.07% - - - 0.22% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 913,254 758,499 636,827 620,792 574,402 512,957 529,634 43.84%
NOSH 270,193 269,928 269,842 269,909 269,672 269,977 270,221 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.95% 3.19% 2.42% 3.10% 3.04% 1.81% 2.81% -
ROE 67.83% 35.41% 30.79% 42.43% 42.44% 28.37% 40.82% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3,856.16 3,122.10 2,998.25 3,153.06 2,976.14 2,975.22 2,851.68 22.30%
EPS 229.60 99.50 72.67 97.60 90.40 53.90 80.00 102.08%
DPS 0.00 14.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 3.38 2.81 2.36 2.30 2.13 1.90 1.96 43.85%
Adjusted Per Share Value based on latest NOSH - 270,114
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3,858.92 3,121.28 2,996.50 3,152.00 2,972.54 2,974.98 2,854.02 22.29%
EPS 229.44 99.47 72.62 97.57 90.29 53.90 80.07 101.87%
DPS 0.00 14.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 3.3824 2.8093 2.3586 2.2992 2.1274 1.8998 1.9616 43.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.15 2.74 2.75 2.53 2.62 2.58 2.42 -
P/RPS 0.11 0.09 0.09 0.08 0.09 0.09 0.08 23.67%
P/EPS 1.81 2.75 3.78 2.59 2.90 4.79 3.03 -29.09%
EY 55.25 36.31 26.42 38.58 34.50 20.89 33.06 40.87%
DY 0.00 5.11 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 1.23 0.98 1.17 1.10 1.23 1.36 1.23 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 25/02/11 24/11/10 27/08/10 20/05/10 24/02/10 19/11/09 -
Price 4.41 3.08 2.77 2.63 2.62 2.51 2.65 -
P/RPS 0.11 0.10 0.09 0.08 0.09 0.08 0.09 14.32%
P/EPS 1.92 3.10 3.81 2.69 2.90 4.66 3.31 -30.47%
EY 51.99 32.31 26.23 37.11 34.50 21.47 30.19 43.71%
DY 0.00 4.55 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 1.30 1.10 1.17 1.14 1.23 1.32 1.35 -2.48%

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