[PETRONM] QoQ 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- 138.61%
YoY- -46.73%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,979,524 2,903,923 2,847,949 2,751,732 2,750,213 2,848,360 3,063,147 -1.82%
PBT 12,463 113,489 -104,346 114,582 38,398 -52,574 2,537 187.58%
Tax -7,029 -27,947 29,197 -32,086 -3,824 14,721 -710 357.86%
NP 5,434 85,542 -75,149 82,496 34,574 -37,853 1,827 106.13%
-
NP to SH 5,434 85,542 -75,149 82,496 34,574 -37,853 1,827 106.13%
-
Tax Rate 56.40% 24.63% - 28.00% 9.96% - 27.99% -
Total Cost 2,974,090 2,818,381 2,923,098 2,669,236 2,715,639 2,886,213 3,061,320 -1.90%
-
Net Worth 961,817 945,121 861,667 963,141 888,814 849,213 851,862 8.38%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 961,817 945,121 861,667 963,141 888,814 849,213 851,862 8.38%
NOSH 270,000 270,034 270,115 269,787 270,156 270,450 259,714 2.61%
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 0.18% 2.95% -2.64% 3.00% 1.26% -1.33% 0.06% -
ROE 0.56% 9.05% -8.72% 8.57% 3.89% -4.46% 0.21% -
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 1,096.62 1,075.39 1,054.35 1,019.96 1,018.01 1,053.19 1,179.43 -4.71%
EPS 2.00 31.70 -27.80 30.60 12.80 -14.00 0.70 100.71%
DPS 0.00 0.00 0.00 0.00 0.00 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 1,096.62 1,075.53 1,054.80 1,019.16 1,018.60 1,054.95 1,134.50 -2.22%
EPS 2.00 31.68 -27.83 30.55 12.81 -14.02 0.68 104.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.5004 3.1914 3.5672 3.2919 3.1452 3.155 7.94%
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 0.26 0.25 0.31 0.35 0.35 0.32 0.43 -28.38%
P/EPS 142.74 8.65 -11.90 11.64 27.66 -24.22 723.56 -65.94%
EY 0.70 11.56 -8.41 8.59 3.62 -4.13 0.14 190.97%
DY 0.00 0.00 0.00 0.00 0.00 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 0.26 0.26 0.28 0.33 0.37 0.33 0.37 -20.87%
P/EPS 138.77 8.84 -10.42 11.02 29.38 -24.65 616.95 -62.84%
EY 0.72 11.31 -9.59 9.07 3.40 -4.06 0.16 171.32%
DY 0.00 0.00 0.00 0.00 0.00 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