[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.82%
YoY- 709.46%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 13,232,216 12,525,998 11,813,804 9,740,487 9,069,812 8,614,538 7,557,400 45.12%
PBT 142,974 589,830 281,640 76,151 82,352 79,156 95,576 30.70%
Tax -41,462 -171,050 -81,676 -18,979 -24,705 -23,746 -28,672 27.79%
NP 101,512 418,780 199,964 57,172 57,646 55,410 66,904 31.94%
-
NP to SH 101,512 418,780 199,964 57,172 57,646 55,410 66,904 31.94%
-
Tax Rate 29.00% 29.00% 29.00% 24.92% 30.00% 30.00% 30.00% -
Total Cost 13,130,704 12,107,218 11,613,840 9,683,315 9,012,165 8,559,128 7,490,496 45.23%
-
Net Worth 718,143 852,670 718,789 666,107 653,929 634,794 650,155 6.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 32,361 - - - -
Div Payout % - - - 56.60% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 718,143 852,670 718,789 666,107 653,929 634,794 650,155 6.83%
NOSH 269,978 269,832 270,221 269,679 270,218 268,980 269,774 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.77% 3.34% 1.69% 0.59% 0.64% 0.64% 0.89% -
ROE 14.14% 49.11% 27.82% 8.58% 8.82% 8.73% 10.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4,901.21 4,642.14 4,371.89 3,611.88 3,356.47 3,202.66 2,801.38 45.04%
EPS 37.60 155.20 74.00 21.20 21.33 20.60 24.80 31.87%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.66 3.16 2.66 2.47 2.42 2.36 2.41 6.78%
Adjusted Per Share Value based on latest NOSH - 268,019
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4,900.82 4,639.26 4,375.48 3,607.59 3,359.19 3,190.57 2,799.04 45.12%
EPS 37.60 155.10 74.06 21.17 21.35 20.52 24.78 31.94%
DPS 0.00 0.00 0.00 11.99 0.00 0.00 0.00 -
NAPS 2.6598 3.158 2.6622 2.4671 2.422 2.3511 2.408 6.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.43 2.40 2.18 2.06 2.46 2.92 2.98 -
P/RPS 0.05 0.05 0.05 0.06 0.07 0.09 0.11 -40.79%
P/EPS 6.46 1.55 2.95 9.72 11.53 14.17 12.02 -33.82%
EY 15.47 64.67 33.94 10.29 8.67 7.05 8.32 51.03%
DY 0.00 0.00 0.00 5.83 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.82 0.83 1.02 1.24 1.24 -18.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 26/05/08 20/02/08 21/11/07 22/08/07 22/05/07 -
Price 2.14 2.48 2.51 2.13 2.43 2.49 3.16 -
P/RPS 0.04 0.05 0.06 0.06 0.07 0.08 0.11 -48.95%
P/EPS 5.69 1.60 3.39 10.05 11.39 12.09 12.74 -41.48%
EY 17.57 62.58 29.48 9.95 8.78 8.27 7.85 70.85%
DY 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.94 0.86 1.00 1.06 1.31 -27.95%

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