[PETRONM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3033.31%
YoY- -46.97%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,394,926 11,638,017 11,503,558 11,253,817 11,198,254 11,413,452 11,266,494 0.75%
PBT 108,065 64,484 136,421 162,123 -3,940 102,943 203,462 -34.44%
Tax -29,965 -17,781 -37,923 -34,660 8,008 -21,899 -50,039 -28.97%
NP 78,100 46,703 98,498 127,463 4,068 81,044 153,423 -36.27%
-
NP to SH 78,100 46,703 98,498 127,463 4,068 81,044 153,423 -36.27%
-
Tax Rate 27.73% 27.57% 27.80% 21.38% - 21.27% 24.59% -
Total Cost 11,316,826 11,591,314 11,405,060 11,126,354 11,194,186 11,332,408 11,113,071 1.21%
-
Net Worth 901,799 971,999 955,799 945,121 861,667 963,141 888,814 0.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 901,799 971,999 955,799 945,121 861,667 963,141 888,814 0.97%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.69% 0.40% 0.86% 1.13% 0.04% 0.71% 1.36% -
ROE 8.66% 4.80% 10.31% 13.49% 0.47% 8.41% 17.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4,220.34 4,310.38 4,260.58 4,167.55 4,145.73 4,230.53 4,170.36 0.79%
EPS 28.93 17.30 36.48 47.20 1.51 30.04 56.79 -36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.60 3.54 3.50 3.19 3.57 3.29 1.01%
Adjusted Per Share Value based on latest NOSH - 270,034
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4,220.34 4,310.38 4,260.58 4,168.08 4,147.50 4,227.20 4,172.78 0.75%
EPS 28.93 17.30 36.48 47.21 1.51 30.02 56.82 -36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.60 3.54 3.5004 3.1914 3.5672 3.2919 0.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.25 2.82 2.88 2.74 3.31 3.56 3.54 -
P/RPS 0.08 0.07 0.07 0.07 0.08 0.08 0.08 0.00%
P/EPS 11.24 16.30 7.89 5.80 219.78 11.85 6.23 48.25%
EY 8.90 6.13 12.67 17.23 0.45 8.44 16.04 -32.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.78 0.81 0.78 1.04 1.00 1.08 -6.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 14/02/13 30/11/12 29/08/12 31/05/12 20/02/12 -
Price 3.23 3.53 2.80 2.80 2.90 3.37 3.76 -
P/RPS 0.08 0.08 0.07 0.07 0.07 0.08 0.09 -7.55%
P/EPS 11.17 20.41 7.68 5.93 192.56 11.22 6.62 41.77%
EY 8.96 4.90 13.03 16.86 0.52 8.91 15.10 -29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 0.79 0.80 0.91 0.94 1.14 -10.21%

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