[PETRONM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 251.95%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,006,461 8,032,440 5,779,385 3,408,952 1,531,012 11,735,217 9,924,162 -65.58%
PBT 84,647 200,996 225,184 249,862 70,995 -329,725 107,231 -14.59%
Tax -23,701 -55,478 -63,051 -69,961 -19,879 78,399 -31,097 -16.57%
NP 60,946 145,518 162,133 179,901 51,116 -251,326 76,134 -13.79%
-
NP to SH 60,946 145,518 162,133 179,901 51,116 -251,326 76,134 -13.79%
-
Tax Rate 28.00% 27.60% 28.00% 28.00% 28.00% - 29.00% -
Total Cost 1,945,515 7,886,922 5,617,252 3,229,051 1,479,896 11,986,543 9,848,028 -66.11%
-
Net Worth 574,402 512,957 529,634 548,346 443,546 391,431 718,143 -13.84%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 323 - - - 32,394 - -
Div Payout % - 0.22% - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 574,402 512,957 529,634 548,346 443,546 391,431 718,143 -13.84%
NOSH 269,672 269,977 270,221 270,121 270,455 269,952 269,978 -0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.04% 1.81% 2.81% 5.28% 3.34% -2.14% 0.77% -
ROE 10.61% 28.37% 30.61% 32.81% 11.52% -64.21% 10.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 744.04 2,975.22 2,138.76 1,262.01 566.09 4,347.14 3,675.91 -65.55%
EPS 22.60 53.90 60.00 66.60 18.90 -93.10 28.20 -13.73%
DPS 0.00 0.12 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.13 1.90 1.96 2.03 1.64 1.45 2.66 -13.78%
Adjusted Per Share Value based on latest NOSH - 269,989
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 743.13 2,974.98 2,140.51 1,262.57 567.04 4,346.38 3,675.62 -65.58%
EPS 22.57 53.90 60.05 66.63 18.93 -93.08 28.20 -13.80%
DPS 0.00 0.12 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.1274 1.8998 1.9616 2.0309 1.6428 1.4497 2.6598 -13.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.62 2.58 2.42 2.24 2.09 2.12 2.43 -
P/RPS 0.35 0.09 0.11 0.18 0.37 0.05 0.07 192.68%
P/EPS 11.59 4.79 4.03 3.36 11.06 -2.28 8.62 21.84%
EY 8.63 20.89 24.79 29.73 9.04 -43.92 11.60 -17.90%
DY 0.00 0.05 0.00 0.00 0.00 5.66 0.00 -
P/NAPS 1.23 1.36 1.23 1.10 1.27 1.46 0.91 22.27%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 24/02/10 19/11/09 18/08/09 19/05/09 18/02/09 19/11/08 -
Price 2.62 2.51 2.65 2.30 2.32 2.11 2.14 -
P/RPS 0.35 0.08 0.12 0.18 0.41 0.05 0.06 224.39%
P/EPS 11.59 4.66 4.42 3.45 12.28 -2.27 7.59 32.63%
EY 8.63 21.47 22.64 28.96 8.15 -44.12 13.18 -24.61%
DY 0.00 0.05 0.00 0.00 0.00 5.69 0.00 -
P/NAPS 1.23 1.32 1.35 1.13 1.41 1.46 0.80 33.24%

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