[PETRONM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.45%
YoY- 150.55%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,309,548 2,953,451 2,938,128 2,495,090 2,417,919 1,889,350 2,029,178 38.59%
PBT 224,505 70,410 14,387 22,186 15,684 23,894 -71,799 -
Tax -65,106 -20,419 -450 -6,656 -4,705 -7,168 24,338 -
NP 159,399 49,991 13,937 15,530 10,979 16,726 -47,461 -
-
NP to SH 159,399 49,991 13,937 15,530 10,979 16,726 -47,461 -
-
Tax Rate 29.00% 29.00% 3.13% 30.00% 30.00% 30.00% - -
Total Cost 3,150,149 2,903,460 2,924,191 2,479,560 2,406,940 1,872,624 2,076,639 32.05%
-
Net Worth 853,730 718,789 662,007 647,975 631,961 650,155 633,712 22.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 853,730 718,789 662,007 647,975 631,961 650,155 633,712 22.00%
NOSH 270,167 270,221 268,019 267,758 267,780 269,774 269,664 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.82% 1.69% 0.47% 0.62% 0.45% 0.89% -2.34% -
ROE 18.67% 6.95% 2.11% 2.40% 1.74% 2.57% -7.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,225.00 1,092.97 1,096.24 931.84 902.95 700.35 752.48 38.42%
EPS 59.00 18.50 5.20 5.80 4.10 6.20 -17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.66 2.47 2.42 2.36 2.41 2.35 21.84%
Adjusted Per Share Value based on latest NOSH - 267,758
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,225.76 1,093.87 1,088.20 924.11 895.53 699.76 751.55 38.59%
EPS 59.04 18.52 5.16 5.75 4.07 6.19 -17.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.162 2.6622 2.4519 2.3999 2.3406 2.408 2.3471 22.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.40 2.18 2.06 2.46 2.92 2.98 2.99 -
P/RPS 0.20 0.20 0.19 0.26 0.32 0.43 0.40 -37.03%
P/EPS 4.07 11.78 39.62 42.41 71.22 48.06 -16.99 -
EY 24.58 8.49 2.52 2.36 1.40 2.08 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.83 1.02 1.24 1.24 1.27 -29.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 26/05/08 20/02/08 21/11/07 22/08/07 22/05/07 26/02/07 -
Price 2.48 2.51 2.13 2.43 2.49 3.16 3.20 -
P/RPS 0.20 0.23 0.19 0.26 0.28 0.45 0.43 -39.99%
P/EPS 4.20 13.57 40.96 41.90 60.73 50.97 -18.18 -
EY 23.79 7.37 2.44 2.39 1.65 1.96 -5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 0.86 1.00 1.06 1.31 1.36 -30.99%

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