[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -32.69%
YoY- 157.9%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,090,545 8,510,408 8,025,844 8,032,440 7,705,846 6,817,904 6,124,048 20.37%
PBT 272,341 365,878 338,588 200,996 300,245 499,724 283,980 -2.74%
Tax -76,256 -102,446 -94,804 -55,478 -84,068 -139,922 -79,516 -2.74%
NP 196,085 263,432 243,784 145,518 216,177 359,802 204,464 -2.74%
-
NP to SH 196,085 263,432 243,784 145,518 216,177 359,802 204,464 -2.74%
-
Tax Rate 28.00% 28.00% 28.00% 27.60% 28.00% 28.00% 28.00% -
Total Cost 7,894,460 8,246,976 7,782,060 7,886,922 7,489,669 6,458,102 5,919,584 21.13%
-
Net Worth 636,827 620,792 574,402 512,957 529,634 548,346 443,546 27.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 323 - - - -
Div Payout % - - - 0.22% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 636,827 620,792 574,402 512,957 529,634 548,346 443,546 27.24%
NOSH 269,842 269,909 269,672 269,977 270,221 270,121 270,455 -0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.42% 3.10% 3.04% 1.81% 2.81% 5.28% 3.34% -
ROE 30.79% 42.43% 42.44% 28.37% 40.82% 65.62% 46.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,998.25 3,153.06 2,976.14 2,975.22 2,851.68 2,524.01 2,264.35 20.56%
EPS 72.67 97.60 90.40 53.90 80.00 133.20 75.60 -2.59%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 2.36 2.30 2.13 1.90 1.96 2.03 1.64 27.43%
Adjusted Per Share Value based on latest NOSH - 267,983
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,996.50 3,152.00 2,972.54 2,974.98 2,854.02 2,525.15 2,268.17 20.37%
EPS 72.62 97.57 90.29 53.90 80.07 133.26 75.73 -2.75%
DPS 0.00 0.00 0.00 0.12 0.00 0.00 0.00 -
NAPS 2.3586 2.2992 2.1274 1.8998 1.9616 2.0309 1.6428 27.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.75 2.53 2.62 2.58 2.42 2.24 2.09 -
P/RPS 0.09 0.08 0.09 0.09 0.08 0.09 0.09 0.00%
P/EPS 3.78 2.59 2.90 4.79 3.03 1.68 2.76 23.30%
EY 26.42 38.58 34.50 20.89 33.06 59.46 36.17 -18.87%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.23 1.36 1.23 1.10 1.27 -5.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 20/05/10 24/02/10 19/11/09 18/08/09 19/05/09 -
Price 2.77 2.63 2.62 2.51 2.65 2.30 2.32 -
P/RPS 0.09 0.08 0.09 0.08 0.09 0.09 0.10 -6.77%
P/EPS 3.81 2.69 2.90 4.66 3.31 1.73 3.07 15.46%
EY 26.23 37.11 34.50 21.47 30.19 57.91 32.59 -13.46%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 1.23 1.32 1.35 1.13 1.41 -11.68%

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