[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -75.76%
YoY- 76.09%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 6,817,904 6,124,048 11,735,217 13,232,216 12,525,998 11,813,804 9,740,487 -21.18%
PBT 499,724 283,980 -329,725 142,974 589,830 281,640 76,151 250.91%
Tax -139,922 -79,516 78,399 -41,462 -171,050 -81,676 -18,979 279.26%
NP 359,802 204,464 -251,326 101,512 418,780 199,964 57,172 241.25%
-
NP to SH 359,802 204,464 -251,326 101,512 418,780 199,964 57,172 241.25%
-
Tax Rate 28.00% 28.00% - 29.00% 29.00% 29.00% 24.92% -
Total Cost 6,458,102 5,919,584 11,986,543 13,130,704 12,107,218 11,613,840 9,683,315 -23.68%
-
Net Worth 548,346 443,546 391,431 718,143 852,670 718,789 666,107 -12.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 32,394 - - - 32,361 -
Div Payout % - - 0.00% - - - 56.60% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 548,346 443,546 391,431 718,143 852,670 718,789 666,107 -12.17%
NOSH 270,121 270,455 269,952 269,978 269,832 270,221 269,679 0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.28% 3.34% -2.14% 0.77% 3.34% 1.69% 0.59% -
ROE 65.62% 46.10% -64.21% 14.14% 49.11% 27.82% 8.58% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,524.01 2,264.35 4,347.14 4,901.21 4,642.14 4,371.89 3,611.88 -21.26%
EPS 133.20 75.60 -93.10 37.60 155.20 74.00 21.20 240.87%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 2.03 1.64 1.45 2.66 3.16 2.66 2.47 -12.27%
Adjusted Per Share Value based on latest NOSH - 269,748
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,525.15 2,268.17 4,346.38 4,900.82 4,639.26 4,375.48 3,607.59 -21.18%
EPS 133.26 75.73 -93.08 37.60 155.10 74.06 21.17 241.30%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 11.99 -
NAPS 2.0309 1.6428 1.4497 2.6598 3.158 2.6622 2.4671 -12.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.24 2.09 2.12 2.43 2.40 2.18 2.06 -
P/RPS 0.09 0.09 0.05 0.05 0.05 0.05 0.06 31.06%
P/EPS 1.68 2.76 -2.28 6.46 1.55 2.95 9.72 -69.00%
EY 59.46 36.17 -43.92 15.47 64.67 33.94 10.29 222.35%
DY 0.00 0.00 5.66 0.00 0.00 0.00 5.83 -
P/NAPS 1.10 1.27 1.46 0.91 0.76 0.82 0.83 20.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 19/05/09 18/02/09 19/11/08 20/08/08 26/05/08 20/02/08 -
Price 2.30 2.32 2.11 2.14 2.48 2.51 2.13 -
P/RPS 0.09 0.10 0.05 0.04 0.05 0.06 0.06 31.06%
P/EPS 1.73 3.07 -2.27 5.69 1.60 3.39 10.05 -69.08%
EY 57.91 32.59 -44.12 17.57 62.58 29.48 9.95 223.90%
DY 0.00 0.00 5.69 0.00 0.00 0.00 5.63 -
P/NAPS 1.13 1.41 1.46 0.80 0.78 0.94 0.86 19.98%

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