[PETRONM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.24%
YoY- 709.46%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 9,924,162 6,262,999 2,953,451 9,740,487 6,802,359 4,307,269 1,889,350 201.26%
PBT 107,231 294,915 70,410 76,151 61,764 39,578 23,894 171.33%
Tax -31,097 -85,525 -20,419 -18,979 -18,529 -11,873 -7,168 165.28%
NP 76,134 209,390 49,991 57,172 43,235 27,705 16,726 173.90%
-
NP to SH 76,134 209,390 49,991 57,172 43,235 27,705 16,726 173.90%
-
Tax Rate 29.00% 29.00% 29.00% 24.92% 30.00% 30.00% 30.00% -
Total Cost 9,848,028 6,053,609 2,903,460 9,683,315 6,759,124 4,279,564 1,872,624 201.49%
-
Net Worth 718,143 852,670 718,789 666,107 653,929 634,794 650,155 6.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 32,361 - - - -
Div Payout % - - - 56.60% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 718,143 852,670 718,789 666,107 653,929 634,794 650,155 6.83%
NOSH 269,978 269,832 270,221 269,679 270,218 268,980 269,774 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.77% 3.34% 1.69% 0.59% 0.64% 0.64% 0.89% -
ROE 10.60% 24.56% 6.95% 8.58% 6.61% 4.36% 2.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3,675.91 2,321.07 1,092.97 3,611.88 2,517.35 1,601.33 700.35 201.10%
EPS 28.20 77.60 18.50 21.20 16.00 10.30 6.20 173.76%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.66 3.16 2.66 2.47 2.42 2.36 2.41 6.78%
Adjusted Per Share Value based on latest NOSH - 268,019
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3,675.62 2,319.63 1,093.87 3,607.59 2,519.39 1,595.28 699.76 201.26%
EPS 28.20 77.55 18.52 21.17 16.01 10.26 6.19 174.05%
DPS 0.00 0.00 0.00 11.99 0.00 0.00 0.00 -
NAPS 2.6598 3.158 2.6622 2.4671 2.422 2.3511 2.408 6.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.43 2.40 2.18 2.06 2.46 2.92 2.98 -
P/RPS 0.07 0.10 0.20 0.06 0.10 0.18 0.43 -70.08%
P/EPS 8.62 3.09 11.78 9.72 15.38 28.35 48.06 -68.09%
EY 11.60 32.33 8.49 10.29 6.50 3.53 2.08 213.49%
DY 0.00 0.00 0.00 5.83 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.82 0.83 1.02 1.24 1.24 -18.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 26/05/08 20/02/08 21/11/07 22/08/07 22/05/07 -
Price 2.14 2.48 2.51 2.13 2.43 2.49 3.16 -
P/RPS 0.06 0.11 0.23 0.06 0.10 0.16 0.45 -73.80%
P/EPS 7.59 3.20 13.57 10.05 15.19 24.17 50.97 -71.80%
EY 13.18 31.29 7.37 9.95 6.58 4.14 1.96 255.03%
DY 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.94 0.86 1.00 1.06 1.31 -27.95%

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