[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.21%
YoY- -42.89%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,338,138 11,199,362 11,006,928 11,266,494 11,355,041 11,335,842 10,419,096 5.78%
PBT 164,966 20,472 458,328 203,399 220,085 435,276 860,404 -66.64%
Tax -41,114 -5,778 -128,344 -50,024 -61,620 -121,872 -240,904 -69.13%
NP 123,852 14,694 329,984 153,375 158,465 313,404 619,500 -65.70%
-
NP to SH 123,852 14,694 329,984 153,375 158,465 313,404 619,500 -65.70%
-
Tax Rate 24.92% 28.22% 28.00% 24.59% 28.00% 28.00% 28.00% -
Total Cost 11,214,286 11,184,668 10,676,944 11,113,119 11,196,576 11,022,438 9,799,596 9.37%
-
Net Worth 944,127 850,248 963,141 888,276 847,628 885,820 913,254 2.23%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 37,799 - - - -
Div Payout % - - - 24.64% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 944,127 850,248 963,141 888,276 847,628 885,820 913,254 2.23%
NOSH 269,750 266,535 269,787 269,992 269,945 270,067 270,193 -0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.09% 0.13% 3.00% 1.36% 1.40% 2.76% 5.95% -
ROE 13.12% 1.73% 34.26% 17.27% 18.70% 35.38% 67.83% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4,203.19 4,201.82 4,079.85 4,172.88 4,206.42 4,197.41 3,856.16 5.89%
EPS 45.87 5.40 122.40 56.80 58.67 116.00 229.60 -65.72%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 3.50 3.19 3.57 3.29 3.14 3.28 3.38 2.34%
Adjusted Per Share Value based on latest NOSH - 270,156
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4,199.31 4,147.91 4,076.64 4,172.78 4,205.57 4,198.46 3,858.92 5.78%
EPS 45.87 5.44 122.22 56.81 58.69 116.08 229.44 -65.70%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 3.4968 3.1491 3.5672 3.2899 3.1394 3.2808 3.3824 2.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.74 3.31 3.56 3.54 3.39 5.09 4.15 -
P/RPS 0.07 0.08 0.09 0.08 0.08 0.12 0.11 -25.95%
P/EPS 5.97 60.04 2.91 6.23 5.77 4.39 1.81 121.09%
EY 16.76 1.67 34.36 16.05 17.32 22.80 55.25 -54.75%
DY 0.00 0.00 0.00 3.95 0.00 0.00 0.00 -
P/NAPS 0.78 1.04 1.00 1.08 1.08 1.55 1.23 -26.12%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 31/05/12 20/02/12 23/11/11 16/08/11 16/05/11 -
Price 2.80 2.90 3.37 3.76 3.45 4.34 4.41 -
P/RPS 0.07 0.07 0.08 0.09 0.08 0.10 0.11 -25.95%
P/EPS 6.10 52.60 2.76 6.62 5.88 3.74 1.92 115.66%
EY 16.40 1.90 36.29 15.11 17.02 26.74 51.99 -53.56%
DY 0.00 0.00 0.00 3.72 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.94 1.14 1.10 1.32 1.30 -27.58%

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