[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 136.81%
YoY- 308.35%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 9,740,487 6,802,359 4,307,269 1,889,350 9,336,444 7,307,265 4,706,488 62.18%
PBT 76,151 61,764 39,578 23,894 7,222 79,021 123,544 -27.50%
Tax -18,979 -18,529 -11,873 -7,168 -159 -24,497 -38,299 -37.29%
NP 57,172 43,235 27,705 16,726 7,063 54,524 85,245 -23.32%
-
NP to SH 57,172 43,235 27,705 16,726 7,063 54,524 85,245 -23.32%
-
Tax Rate 24.92% 30.00% 30.00% 30.00% 2.20% 31.00% 31.00% -
Total Cost 9,683,315 6,759,124 4,279,564 1,872,624 9,329,381 7,252,741 4,621,243 63.52%
-
Net Worth 666,107 653,929 634,794 650,155 638,386 680,200 712,173 -4.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 32,361 - - - 32,598 - - -
Div Payout % 56.60% - - - 461.54% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 666,107 653,929 634,794 650,155 638,386 680,200 712,173 -4.34%
NOSH 269,679 270,218 268,980 269,774 271,653 269,920 269,762 -0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.59% 0.64% 0.64% 0.89% 0.08% 0.75% 1.81% -
ROE 8.58% 6.61% 4.36% 2.57% 1.11% 8.02% 11.97% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3,611.88 2,517.35 1,601.33 700.35 3,436.89 2,707.19 1,744.68 62.21%
EPS 21.20 16.00 10.30 6.20 2.60 20.20 31.60 -23.30%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.47 2.42 2.36 2.41 2.35 2.52 2.64 -4.32%
Adjusted Per Share Value based on latest NOSH - 269,774
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3,607.59 2,519.39 1,595.28 699.76 3,457.94 2,706.39 1,743.14 62.18%
EPS 21.17 16.01 10.26 6.19 2.62 20.19 31.57 -23.33%
DPS 11.99 0.00 0.00 0.00 12.07 0.00 0.00 -
NAPS 2.4671 2.422 2.3511 2.408 2.3644 2.5193 2.6377 -4.34%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.06 2.46 2.92 2.98 2.99 3.60 2.35 -
P/RPS 0.06 0.10 0.18 0.43 0.09 0.13 0.13 -40.19%
P/EPS 9.72 15.38 28.35 48.06 115.00 17.82 7.44 19.44%
EY 10.29 6.50 3.53 2.08 0.87 5.61 13.45 -16.30%
DY 5.83 0.00 0.00 0.00 4.01 0.00 0.00 -
P/NAPS 0.83 1.02 1.24 1.24 1.27 1.43 0.89 -4.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 17/08/06 -
Price 2.13 2.43 2.49 3.16 3.20 3.50 2.34 -
P/RPS 0.06 0.10 0.16 0.45 0.09 0.13 0.13 -40.19%
P/EPS 10.05 15.19 24.17 50.97 123.08 17.33 7.41 22.45%
EY 9.95 6.58 4.14 1.96 0.81 5.77 13.50 -18.36%
DY 5.63 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.86 1.00 1.06 1.31 1.36 1.39 0.89 -2.25%

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