[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 130.66%
YoY- 154.12%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,266,494 11,355,041 11,335,842 10,419,096 8,427,445 8,090,545 8,510,408 20.50%
PBT 203,399 220,085 435,276 860,404 368,457 272,341 365,878 -32.31%
Tax -50,024 -61,620 -121,872 -240,904 -99,878 -76,256 -102,446 -37.90%
NP 153,375 158,465 313,404 619,500 268,579 196,085 263,432 -30.20%
-
NP to SH 153,375 158,465 313,404 619,500 268,579 196,085 263,432 -30.20%
-
Tax Rate 24.59% 28.00% 28.00% 28.00% 27.11% 28.00% 28.00% -
Total Cost 11,113,119 11,196,576 11,022,438 9,799,596 8,158,866 7,894,460 8,246,976 21.93%
-
Net Worth 888,276 847,628 885,820 913,254 758,499 636,827 620,792 26.89%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 37,799 - - - 37,790 - - -
Div Payout % 24.64% - - - 14.07% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 888,276 847,628 885,820 913,254 758,499 636,827 620,792 26.89%
NOSH 269,992 269,945 270,067 270,193 269,928 269,842 269,909 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.36% 1.40% 2.76% 5.95% 3.19% 2.42% 3.10% -
ROE 17.27% 18.70% 35.38% 67.83% 35.41% 30.79% 42.43% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4,172.88 4,206.42 4,197.41 3,856.16 3,122.10 2,998.25 3,153.06 20.47%
EPS 56.80 58.67 116.00 229.60 99.50 72.67 97.60 -30.22%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.29 3.14 3.28 3.38 2.81 2.36 2.30 26.87%
Adjusted Per Share Value based on latest NOSH - 270,193
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4,172.78 4,205.57 4,198.46 3,858.92 3,121.28 2,996.50 3,152.00 20.50%
EPS 56.81 58.69 116.08 229.44 99.47 72.62 97.57 -30.20%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.2899 3.1394 3.2808 3.3824 2.8093 2.3586 2.2992 26.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.54 3.39 5.09 4.15 2.74 2.75 2.53 -
P/RPS 0.08 0.08 0.12 0.11 0.09 0.09 0.08 0.00%
P/EPS 6.23 5.77 4.39 1.81 2.75 3.78 2.59 79.23%
EY 16.05 17.32 22.80 55.25 36.31 26.42 38.58 -44.18%
DY 3.95 0.00 0.00 0.00 5.11 0.00 0.00 -
P/NAPS 1.08 1.08 1.55 1.23 0.98 1.17 1.10 -1.21%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 23/11/11 16/08/11 16/05/11 25/02/11 24/11/10 27/08/10 -
Price 3.76 3.45 4.34 4.41 3.08 2.77 2.63 -
P/RPS 0.09 0.08 0.10 0.11 0.10 0.09 0.08 8.14%
P/EPS 6.62 5.88 3.74 1.92 3.10 3.81 2.69 81.98%
EY 15.11 17.02 26.74 51.99 32.31 26.23 37.11 -44.97%
DY 3.72 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.14 1.10 1.32 1.30 1.10 1.17 1.14 0.00%

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