[PETRONM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 188.02%
YoY- 157.9%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,320,964 8,878,692 8,507,889 8,032,440 7,590,440 8,881,170 10,312,778 -13.31%
PBT 180,068 134,073 214,648 200,996 -211,772 -374,778 -329,140 -
Tax -49,619 -36,740 -59,300 -55,478 46,445 93,963 78,939 -
NP 130,449 97,333 155,348 145,518 -165,327 -280,815 -250,201 -
-
NP to SH 130,449 97,333 155,348 145,518 -165,327 -280,815 -250,201 -
-
Tax Rate 27.56% 27.40% 27.63% 27.60% - - - -
Total Cost 8,190,515 8,781,359 8,352,541 7,886,922 7,755,767 9,161,985 10,562,979 -15.58%
-
Net Worth 635,461 621,263 574,402 509,169 527,655 548,078 443,546 27.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 635,461 621,263 574,402 509,169 527,655 548,078 443,546 27.05%
NOSH 269,263 270,114 269,672 267,983 269,212 269,989 270,455 -0.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.57% 1.10% 1.83% 1.81% -2.18% -3.16% -2.43% -
ROE 20.53% 15.67% 27.05% 28.58% -31.33% -51.24% -56.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3,090.27 3,287.01 3,154.90 2,997.36 2,819.50 3,289.45 3,813.12 -13.06%
EPS 48.45 36.03 57.61 54.30 -61.41 -104.01 -92.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.30 2.13 1.90 1.96 2.03 1.64 27.43%
Adjusted Per Share Value based on latest NOSH - 267,983
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3,081.84 3,288.40 3,151.07 2,974.98 2,811.27 3,289.32 3,819.55 -13.31%
EPS 48.31 36.05 57.54 53.90 -61.23 -104.01 -92.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3536 2.301 2.1274 1.8858 1.9543 2.0299 1.6428 27.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.75 2.53 2.62 2.58 2.42 2.24 2.09 -
P/RPS 0.09 0.08 0.08 0.09 0.09 0.07 0.05 47.91%
P/EPS 5.68 7.02 4.55 4.75 -3.94 -2.15 -2.26 -
EY 17.62 14.24 21.99 21.05 -25.38 -46.43 -44.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.23 1.36 1.23 1.10 1.27 -5.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 20/05/10 24/02/10 19/11/09 18/08/09 19/05/09 -
Price 2.77 2.63 2.62 2.51 2.65 2.30 2.32 -
P/RPS 0.09 0.08 0.08 0.08 0.09 0.07 0.06 31.00%
P/EPS 5.72 7.30 4.55 4.62 -4.32 -2.21 -2.51 -
EY 17.49 13.70 21.99 21.63 -23.17 -45.22 -39.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 1.23 1.32 1.35 1.13 1.41 -11.68%

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