[PETRONM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -24.16%
YoY- -19.19%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 5,599,681 2,751,732 11,266,494 8,516,281 5,667,921 2,604,774 8,427,445 -23.87%
PBT 10,236 114,582 203,399 165,064 217,638 215,101 368,457 -90.84%
Tax -2,889 -32,086 -50,024 -46,215 -60,936 -60,226 -99,878 -90.59%
NP 7,347 82,496 153,375 118,849 156,702 154,875 268,579 -90.94%
-
NP to SH 7,347 82,496 153,375 118,849 156,702 154,875 268,579 -90.94%
-
Tax Rate 28.22% 28.00% 24.59% 28.00% 28.00% 28.00% 27.11% -
Total Cost 5,592,334 2,669,236 11,113,119 8,397,432 5,511,219 2,449,899 8,158,866 -22.27%
-
Net Worth 850,248 963,141 888,276 847,628 885,820 913,254 758,499 7.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 37,799 - - - 37,790 -
Div Payout % - - 24.64% - - - 14.07% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 850,248 963,141 888,276 847,628 885,820 913,254 758,499 7.91%
NOSH 266,535 269,787 269,992 269,945 270,067 270,193 269,928 -0.84%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.13% 3.00% 1.36% 1.40% 2.76% 5.95% 3.19% -
ROE 0.86% 8.57% 17.27% 14.02% 17.69% 16.96% 35.41% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,100.91 1,019.96 4,172.88 3,154.82 2,098.71 964.04 3,122.10 -23.22%
EPS 2.70 30.60 56.80 44.00 58.00 57.40 99.50 -90.98%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 14.00 -
NAPS 3.19 3.57 3.29 3.14 3.28 3.38 2.81 8.83%
Adjusted Per Share Value based on latest NOSH - 270,450
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,073.96 1,019.16 4,172.78 3,154.18 2,099.23 964.73 3,121.28 -23.87%
EPS 2.72 30.55 56.81 44.02 58.04 57.36 99.47 -90.94%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 14.00 -
NAPS 3.1491 3.5672 3.2899 3.1394 3.2808 3.3824 2.8093 7.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.31 3.56 3.54 3.39 5.09 4.15 2.74 -
P/RPS 0.16 0.35 0.08 0.11 0.24 0.43 0.09 46.80%
P/EPS 120.08 11.64 6.23 7.70 8.77 7.24 2.75 1142.86%
EY 0.83 8.59 16.05 12.99 11.40 13.81 36.31 -91.96%
DY 0.00 0.00 3.95 0.00 0.00 0.00 5.11 -
P/NAPS 1.04 1.00 1.08 1.08 1.55 1.23 0.98 4.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 20/02/12 23/11/11 16/08/11 16/05/11 25/02/11 -
Price 2.90 3.37 3.76 3.45 4.34 4.41 3.08 -
P/RPS 0.14 0.33 0.09 0.11 0.21 0.46 0.10 25.17%
P/EPS 105.21 11.02 6.62 7.84 7.48 7.69 3.10 950.50%
EY 0.95 9.07 15.11 12.76 13.37 13.00 32.31 -90.49%
DY 0.00 0.00 3.72 0.00 0.00 0.00 4.55 -
P/NAPS 0.91 0.94 1.14 1.10 1.32 1.30 1.10 -11.88%

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