[PETRONM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -91.09%
YoY- -95.31%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,891,454 11,503,558 8,503,604 5,599,681 2,751,732 11,266,494 8,516,281 -51.29%
PBT 42,723 135,986 123,725 10,236 114,582 203,399 165,064 -59.35%
Tax -11,963 -37,815 -30,836 -2,889 -32,086 -50,024 -46,215 -59.34%
NP 30,760 98,171 92,889 7,347 82,496 153,375 118,849 -59.35%
-
NP to SH 30,760 98,171 92,889 7,347 82,496 153,375 118,849 -59.35%
-
Tax Rate 28.00% 27.81% 24.92% 28.22% 28.00% 24.59% 28.00% -
Total Cost 2,860,694 11,405,387 8,410,715 5,592,334 2,669,236 11,113,119 8,397,432 -51.19%
-
Net Worth 971,999 954,739 944,127 850,248 963,141 888,276 847,628 9.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 37,758 - - - 37,799 - -
Div Payout % - 38.46% - - - 24.64% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 971,999 954,739 944,127 850,248 963,141 888,276 847,628 9.54%
NOSH 270,000 270,000 269,750 266,535 269,787 269,992 269,945 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.06% 0.85% 1.09% 0.13% 3.00% 1.36% 1.40% -
ROE 3.16% 10.28% 9.84% 0.86% 8.57% 17.27% 14.02% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,070.91 4,265.31 3,152.39 2,100.91 1,019.96 4,172.88 3,154.82 -51.30%
EPS 11.40 36.40 34.40 2.70 30.60 56.80 44.00 -59.32%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 3.60 3.54 3.50 3.19 3.57 3.29 3.14 9.53%
Adjusted Per Share Value based on latest NOSH - 270,115
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,070.91 4,265.31 3,149.48 2,073.96 1,019.16 4,172.78 3,154.18 -51.29%
EPS 11.40 36.40 34.40 2.72 30.55 56.81 44.02 -59.33%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 3.60 3.54 3.4968 3.1491 3.5672 3.2899 3.1394 9.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.82 2.88 2.74 3.31 3.56 3.54 3.39 -
P/RPS 0.26 0.07 0.09 0.16 0.35 0.08 0.11 77.34%
P/EPS 24.75 7.90 7.96 120.08 11.64 6.23 7.70 117.64%
EY 4.04 12.66 12.57 0.83 8.59 16.05 12.99 -54.06%
DY 0.00 4.86 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.78 0.83 0.78 1.04 1.00 1.08 1.08 -19.48%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 14/02/13 30/11/12 29/08/12 31/05/12 20/02/12 23/11/11 -
Price 3.53 2.80 2.80 2.90 3.37 3.76 3.45 -
P/RPS 0.33 0.07 0.09 0.14 0.33 0.09 0.11 107.86%
P/EPS 30.99 7.68 8.13 105.21 11.02 6.62 7.84 149.78%
EY 3.23 13.03 12.30 0.95 9.07 15.11 12.76 -59.95%
DY 0.00 5.00 0.00 0.00 0.00 3.72 0.00 -
P/NAPS 0.98 0.80 0.80 0.91 0.94 1.14 1.10 -7.40%

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