[PETRONM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -49.41%
YoY- 18.97%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,006,928 11,266,494 11,355,041 11,335,842 10,419,096 8,427,445 8,090,545 22.75%
PBT 458,328 203,399 220,085 435,276 860,404 368,457 272,341 41.43%
Tax -128,344 -50,024 -61,620 -121,872 -240,904 -99,878 -76,256 41.44%
NP 329,984 153,375 158,465 313,404 619,500 268,579 196,085 41.43%
-
NP to SH 329,984 153,375 158,465 313,404 619,500 268,579 196,085 41.43%
-
Tax Rate 28.00% 24.59% 28.00% 28.00% 28.00% 27.11% 28.00% -
Total Cost 10,676,944 11,113,119 11,196,576 11,022,438 9,799,596 8,158,866 7,894,460 22.27%
-
Net Worth 963,141 888,276 847,628 885,820 913,254 758,499 636,827 31.72%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 37,799 - - - 37,790 - -
Div Payout % - 24.64% - - - 14.07% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 963,141 888,276 847,628 885,820 913,254 758,499 636,827 31.72%
NOSH 269,787 269,992 269,945 270,067 270,193 269,928 269,842 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.00% 1.36% 1.40% 2.76% 5.95% 3.19% 2.42% -
ROE 34.26% 17.27% 18.70% 35.38% 67.83% 35.41% 30.79% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4,079.85 4,172.88 4,206.42 4,197.41 3,856.16 3,122.10 2,998.25 22.77%
EPS 122.40 56.80 58.67 116.00 229.60 99.50 72.67 41.51%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 3.57 3.29 3.14 3.28 3.38 2.81 2.36 31.74%
Adjusted Per Share Value based on latest NOSH - 259,714
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4,076.64 4,172.78 4,205.57 4,198.46 3,858.92 3,121.28 2,996.50 22.75%
EPS 122.22 56.81 58.69 116.08 229.44 99.47 72.62 41.44%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 3.5672 3.2899 3.1394 3.2808 3.3824 2.8093 2.3586 31.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.56 3.54 3.39 5.09 4.15 2.74 2.75 -
P/RPS 0.09 0.08 0.08 0.12 0.11 0.09 0.09 0.00%
P/EPS 2.91 6.23 5.77 4.39 1.81 2.75 3.78 -15.98%
EY 34.36 16.05 17.32 22.80 55.25 36.31 26.42 19.12%
DY 0.00 3.95 0.00 0.00 0.00 5.11 0.00 -
P/NAPS 1.00 1.08 1.08 1.55 1.23 0.98 1.17 -9.92%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 20/02/12 23/11/11 16/08/11 16/05/11 25/02/11 24/11/10 -
Price 3.37 3.76 3.45 4.34 4.41 3.08 2.77 -
P/RPS 0.08 0.09 0.08 0.10 0.11 0.10 0.09 -7.54%
P/EPS 2.76 6.62 5.88 3.74 1.92 3.10 3.81 -19.32%
EY 36.29 15.11 17.02 26.74 51.99 32.31 26.23 24.13%
DY 0.00 3.72 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.94 1.14 1.10 1.32 1.30 1.10 1.17 -13.56%

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