[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -46.21%
YoY- -46.73%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,503,558 8,503,604 5,599,681 2,751,732 11,266,494 8,516,281 5,667,921 59.95%
PBT 135,986 123,725 10,236 114,582 203,399 165,064 217,638 -26.80%
Tax -37,815 -30,836 -2,889 -32,086 -50,024 -46,215 -60,936 -27.14%
NP 98,171 92,889 7,347 82,496 153,375 118,849 156,702 -26.68%
-
NP to SH 98,171 92,889 7,347 82,496 153,375 118,849 156,702 -26.68%
-
Tax Rate 27.81% 24.92% 28.22% 28.00% 24.59% 28.00% 28.00% -
Total Cost 11,405,387 8,410,715 5,592,334 2,669,236 11,113,119 8,397,432 5,511,219 62.03%
-
Net Worth 954,739 944,127 850,248 963,141 888,276 847,628 885,820 5.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 37,758 - - - 37,799 - - -
Div Payout % 38.46% - - - 24.64% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 954,739 944,127 850,248 963,141 888,276 847,628 885,820 5.09%
NOSH 270,000 269,750 266,535 269,787 269,992 269,945 270,067 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.85% 1.09% 0.13% 3.00% 1.36% 1.40% 2.76% -
ROE 10.28% 9.84% 0.86% 8.57% 17.27% 14.02% 17.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4,265.31 3,152.39 2,100.91 1,019.96 4,172.88 3,154.82 2,098.71 60.10%
EPS 36.40 34.40 2.70 30.60 56.80 44.00 58.00 -26.59%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.54 3.50 3.19 3.57 3.29 3.14 3.28 5.19%
Adjusted Per Share Value based on latest NOSH - 269,787
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4,265.31 3,149.48 2,073.96 1,019.16 4,172.78 3,154.18 2,099.23 60.07%
EPS 36.40 34.40 2.72 30.55 56.81 44.02 58.04 -26.62%
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.54 3.4968 3.1491 3.5672 3.2899 3.1394 3.2808 5.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.88 2.74 3.31 3.56 3.54 3.39 5.09 -
P/RPS 0.07 0.09 0.16 0.35 0.08 0.11 0.24 -55.85%
P/EPS 7.90 7.96 120.08 11.64 6.23 7.70 8.77 -6.69%
EY 12.66 12.57 0.83 8.59 16.05 12.99 11.40 7.20%
DY 4.86 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.83 0.78 1.04 1.00 1.08 1.08 1.55 -33.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 14/02/13 30/11/12 29/08/12 31/05/12 20/02/12 23/11/11 16/08/11 -
Price 2.80 2.80 2.90 3.37 3.76 3.45 4.34 -
P/RPS 0.07 0.09 0.14 0.33 0.09 0.11 0.21 -51.76%
P/EPS 7.68 8.13 105.21 11.02 6.62 7.84 7.48 1.76%
EY 13.03 12.30 0.95 9.07 15.11 12.76 13.37 -1.69%
DY 5.00 0.00 0.00 0.00 3.72 0.00 0.00 -
P/NAPS 0.80 0.80 0.91 0.94 1.14 1.10 1.32 -28.27%

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