[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 115.15%
YoY- -46.73%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,503,558 11,338,138 11,199,362 11,006,928 11,266,494 11,355,041 11,335,842 0.97%
PBT 135,986 164,966 20,472 458,328 203,399 220,085 435,276 -53.79%
Tax -37,815 -41,114 -5,778 -128,344 -50,024 -61,620 -121,872 -54.00%
NP 98,171 123,852 14,694 329,984 153,375 158,465 313,404 -53.71%
-
NP to SH 98,171 123,852 14,694 329,984 153,375 158,465 313,404 -53.71%
-
Tax Rate 27.81% 24.92% 28.22% 28.00% 24.59% 28.00% 28.00% -
Total Cost 11,405,387 11,214,286 11,184,668 10,676,944 11,113,119 11,196,576 11,022,438 2.29%
-
Net Worth 954,739 944,127 850,248 963,141 888,276 847,628 885,820 5.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 37,758 - - - 37,799 - - -
Div Payout % 38.46% - - - 24.64% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 954,739 944,127 850,248 963,141 888,276 847,628 885,820 5.09%
NOSH 270,000 269,750 266,535 269,787 269,992 269,945 270,067 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.85% 1.09% 0.13% 3.00% 1.36% 1.40% 2.76% -
ROE 10.28% 13.12% 1.73% 34.26% 17.27% 18.70% 35.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4,265.31 4,203.19 4,201.82 4,079.85 4,172.88 4,206.42 4,197.41 1.07%
EPS 36.40 45.87 5.40 122.40 56.80 58.67 116.00 -53.66%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.54 3.50 3.19 3.57 3.29 3.14 3.28 5.19%
Adjusted Per Share Value based on latest NOSH - 269,787
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4,265.31 4,199.31 4,147.91 4,076.64 4,172.78 4,205.57 4,198.46 1.05%
EPS 36.40 45.87 5.44 122.22 56.81 58.69 116.08 -53.68%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.54 3.4968 3.1491 3.5672 3.2899 3.1394 3.2808 5.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.88 2.74 3.31 3.56 3.54 3.39 5.09 -
P/RPS 0.07 0.07 0.08 0.09 0.08 0.08 0.12 -30.07%
P/EPS 7.90 5.97 60.04 2.91 6.23 5.77 4.39 47.68%
EY 12.66 16.76 1.67 34.36 16.05 17.32 22.80 -32.32%
DY 4.86 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.83 0.78 1.04 1.00 1.08 1.08 1.55 -33.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 14/02/13 30/11/12 29/08/12 31/05/12 20/02/12 23/11/11 16/08/11 -
Price 2.80 2.80 2.90 3.37 3.76 3.45 4.34 -
P/RPS 0.07 0.07 0.07 0.08 0.09 0.08 0.10 -21.07%
P/EPS 7.68 6.10 52.60 2.76 6.62 5.88 3.74 61.20%
EY 13.03 16.40 1.90 36.29 15.11 17.02 26.74 -37.94%
DY 5.00 0.00 0.00 0.00 3.72 0.00 0.00 -
P/NAPS 0.80 0.80 0.91 0.94 1.14 1.10 1.32 -28.27%

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