[PETRONM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.12%
YoY- 84.26%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,198,254 11,413,452 11,266,494 10,875,817 9,840,162 9,025,758 8,427,445 20.88%
PBT -3,940 102,943 203,462 329,265 403,156 498,911 368,457 -
Tax 8,008 -21,899 -50,039 -88,901 -109,591 -136,403 -99,878 -
NP 4,068 81,044 153,423 240,364 293,565 362,508 268,579 -93.89%
-
NP to SH 4,068 81,044 153,423 240,364 293,565 362,508 268,579 -93.89%
-
Tax Rate - 21.27% 24.59% 27.00% 27.18% 27.34% 27.11% -
Total Cost 11,194,186 11,332,408 11,113,071 10,635,453 9,546,597 8,663,250 8,158,866 23.49%
-
Net Worth 861,667 963,141 888,814 849,213 851,862 913,254 758,793 8.85%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 861,667 963,141 888,814 849,213 851,862 913,254 758,793 8.85%
NOSH 270,000 270,000 270,000 270,450 259,714 270,193 270,033 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.04% 0.71% 1.36% 2.21% 2.98% 4.02% 3.19% -
ROE 0.47% 8.41% 17.26% 28.30% 34.46% 39.69% 35.40% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4,145.73 4,230.53 4,170.36 4,021.38 3,788.84 3,340.48 3,120.89 20.86%
EPS 1.51 30.04 56.79 88.88 113.03 134.17 99.46 -93.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.57 3.29 3.14 3.28 3.38 2.81 8.83%
Adjusted Per Share Value based on latest NOSH - 270,450
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4,147.50 4,227.20 4,172.78 4,028.08 3,644.50 3,342.87 3,121.28 20.88%
EPS 1.51 30.02 56.82 89.02 108.73 134.26 99.47 -93.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1914 3.5672 3.2919 3.1452 3.155 3.3824 2.8103 8.85%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.31 3.56 3.54 3.39 5.09 4.15 2.74 -
P/RPS 0.08 0.08 0.08 0.08 0.13 0.12 0.09 -7.55%
P/EPS 219.78 11.85 6.23 3.81 4.50 3.09 2.75 1760.35%
EY 0.45 8.44 16.04 26.22 22.21 32.33 36.30 -94.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 1.08 1.08 1.55 1.23 0.98 4.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 20/02/12 23/11/11 16/08/11 16/05/11 25/02/11 -
Price 2.90 3.37 3.76 3.45 4.34 4.41 3.08 -
P/RPS 0.07 0.08 0.09 0.09 0.11 0.13 0.10 -21.17%
P/EPS 192.56 11.22 6.62 3.88 3.84 3.29 3.10 1472.39%
EY 0.52 8.91 15.10 25.76 26.04 30.42 32.29 -93.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 1.14 1.10 1.32 1.30 1.10 -11.88%

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