[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -186.23%
YoY- -0.36%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 8,355,868 8,211,206 7,358,472 10,901,029 11,481,370 11,980,000 11,771,580 -20.40%
PBT 394,888 377,378 329,404 -85,772 -27,810 -22,862 -37,304 -
Tax -122,413 -116,984 -102,116 21,294 5,284 6,400 10,444 -
NP 272,474 260,394 227,288 -64,478 -22,526 -16,462 -26,860 -
-
NP to SH 272,474 260,394 227,288 -64,478 -22,526 -16,462 -26,860 -
-
Tax Rate 31.00% 31.00% 31.00% - - - - -
Total Cost 8,083,393 7,950,812 7,131,184 10,965,507 11,503,897 11,996,462 11,798,440 -22.26%
-
Net Worth 964,385 890,217 816,857 758,088 801,841 828,587 855,900 8.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 964,385 890,217 816,857 758,088 801,841 828,587 855,900 8.27%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.26% 3.17% 3.09% -0.59% -0.20% -0.14% -0.23% -
ROE 28.25% 29.25% 27.82% -8.51% -2.81% -1.99% -3.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3,094.77 3,041.19 2,725.36 4,040.67 4,281.30 4,366.42 4,359.84 -20.40%
EPS 100.92 96.44 84.20 -23.90 -8.40 -6.00 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5718 3.2971 3.0254 2.81 2.99 3.02 3.17 8.27%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3,094.77 3,041.19 2,725.36 4,040.67 4,281.30 4,366.42 4,359.84 -20.40%
EPS 100.92 96.44 84.20 -23.90 -8.40 -6.00 -10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5718 3.2971 3.0254 2.81 2.99 3.02 3.17 8.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.99 2.85 2.70 2.59 2.82 2.89 2.90 -
P/RPS 0.10 0.09 0.10 0.06 0.07 0.07 0.07 26.81%
P/EPS 2.96 2.96 3.21 -10.92 -33.57 -48.17 -29.15 -
EY 33.75 33.84 31.18 -9.15 -2.98 -2.08 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.89 0.92 0.94 0.96 0.91 -5.19%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 25/08/15 21/05/15 24/02/15 20/11/14 22/08/14 22/05/14 -
Price 3.36 2.86 2.60 2.75 2.71 2.89 3.15 -
P/RPS 0.11 0.09 0.10 0.07 0.06 0.07 0.07 35.12%
P/EPS 3.33 2.97 3.09 -11.60 -32.26 -48.17 -31.66 -
EY 30.03 33.72 32.38 -8.62 -3.10 -2.08 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 0.86 0.98 0.91 0.96 0.99 -3.39%

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