[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -39.92%
YoY- 112.96%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 8,510,408 8,025,844 8,032,440 7,705,846 6,817,904 6,124,048 11,735,217 -19.32%
PBT 365,878 338,588 200,996 300,245 499,724 283,980 -329,725 -
Tax -102,446 -94,804 -55,478 -84,068 -139,922 -79,516 78,399 -
NP 263,432 243,784 145,518 216,177 359,802 204,464 -251,326 -
-
NP to SH 263,432 243,784 145,518 216,177 359,802 204,464 -251,326 -
-
Tax Rate 28.00% 28.00% 27.60% 28.00% 28.00% 28.00% - -
Total Cost 8,246,976 7,782,060 7,886,922 7,489,669 6,458,102 5,919,584 11,986,543 -22.11%
-
Net Worth 620,792 574,402 512,957 529,634 548,346 443,546 391,431 36.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 323 - - - 32,394 -
Div Payout % - - 0.22% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 620,792 574,402 512,957 529,634 548,346 443,546 391,431 36.11%
NOSH 269,909 269,672 269,977 270,221 270,121 270,455 269,952 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.10% 3.04% 1.81% 2.81% 5.28% 3.34% -2.14% -
ROE 42.43% 42.44% 28.37% 40.82% 65.62% 46.10% -64.21% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3,153.06 2,976.14 2,975.22 2,851.68 2,524.01 2,264.35 4,347.14 -19.32%
EPS 97.60 90.40 53.90 80.00 133.20 75.60 -93.10 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 12.00 -
NAPS 2.30 2.13 1.90 1.96 2.03 1.64 1.45 36.12%
Adjusted Per Share Value based on latest NOSH - 269,212
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3,152.00 2,972.54 2,974.98 2,854.02 2,525.15 2,268.17 4,346.38 -19.32%
EPS 97.57 90.29 53.90 80.07 133.26 75.73 -93.08 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 12.00 -
NAPS 2.2992 2.1274 1.8998 1.9616 2.0309 1.6428 1.4497 36.11%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.53 2.62 2.58 2.42 2.24 2.09 2.12 -
P/RPS 0.08 0.09 0.09 0.08 0.09 0.09 0.05 36.91%
P/EPS 2.59 2.90 4.79 3.03 1.68 2.76 -2.28 -
EY 38.58 34.50 20.89 33.06 59.46 36.17 -43.92 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 5.66 -
P/NAPS 1.10 1.23 1.36 1.23 1.10 1.27 1.46 -17.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 20/05/10 24/02/10 19/11/09 18/08/09 19/05/09 18/02/09 -
Price 2.63 2.62 2.51 2.65 2.30 2.32 2.11 -
P/RPS 0.08 0.09 0.08 0.09 0.09 0.10 0.05 36.91%
P/EPS 2.69 2.90 4.66 3.31 1.73 3.07 -2.27 -
EY 37.11 34.50 21.47 30.19 57.91 32.59 -44.12 -
DY 0.00 0.00 0.05 0.00 0.00 0.00 5.69 -
P/NAPS 1.14 1.23 1.32 1.35 1.13 1.41 1.46 -15.24%

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