[PETRONM] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -19.02%
YoY- 201.61%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,413,452 11,266,494 10,875,817 9,840,162 9,025,758 8,427,445 8,320,964 23.42%
PBT 102,943 203,462 329,265 403,156 498,911 368,457 180,068 -31.09%
Tax -21,899 -50,039 -88,901 -109,591 -136,403 -99,878 -49,619 -42.00%
NP 81,044 153,423 240,364 293,565 362,508 268,579 130,449 -27.16%
-
NP to SH 81,044 153,423 240,364 293,565 362,508 268,579 130,449 -27.16%
-
Tax Rate 21.27% 24.59% 27.00% 27.18% 27.34% 27.11% 27.56% -
Total Cost 11,332,408 11,113,071 10,635,453 9,546,597 8,663,250 8,158,866 8,190,515 24.14%
-
Net Worth 963,141 888,814 849,213 851,862 913,254 758,793 635,461 31.91%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 963,141 888,814 849,213 851,862 913,254 758,793 635,461 31.91%
NOSH 270,000 270,000 270,450 259,714 270,193 270,033 269,263 0.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.71% 1.36% 2.21% 2.98% 4.02% 3.19% 1.57% -
ROE 8.41% 17.26% 28.30% 34.46% 39.69% 35.40% 20.53% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4,230.53 4,170.36 4,021.38 3,788.84 3,340.48 3,120.89 3,090.27 23.26%
EPS 30.04 56.79 88.88 113.03 134.17 99.46 48.45 -27.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.29 3.14 3.28 3.38 2.81 2.36 31.74%
Adjusted Per Share Value based on latest NOSH - 259,714
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4,227.20 4,172.78 4,028.08 3,644.50 3,342.87 3,121.28 3,081.84 23.42%
EPS 30.02 56.82 89.02 108.73 134.26 99.47 48.31 -27.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5672 3.2919 3.1452 3.155 3.3824 2.8103 2.3536 31.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.56 3.54 3.39 5.09 4.15 2.74 2.75 -
P/RPS 0.08 0.08 0.08 0.13 0.12 0.09 0.09 -7.54%
P/EPS 11.85 6.23 3.81 4.50 3.09 2.75 5.68 63.19%
EY 8.44 16.04 26.22 22.21 32.33 36.30 17.62 -38.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.08 1.55 1.23 0.98 1.17 -9.92%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 20/02/12 23/11/11 16/08/11 16/05/11 25/02/11 24/11/10 -
Price 3.37 3.76 3.45 4.34 4.41 3.08 2.77 -
P/RPS 0.08 0.09 0.09 0.11 0.13 0.10 0.09 -7.54%
P/EPS 11.22 6.62 3.88 3.84 3.29 3.10 5.72 56.63%
EY 8.91 15.10 25.76 26.04 30.42 32.29 17.49 -36.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.14 1.10 1.32 1.30 1.10 1.17 -13.56%

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