[PETRONM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.45%
YoY- -376.66%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 8,032,440 7,590,440 8,881,170 10,312,778 11,735,217 12,862,290 11,696,217 -22.10%
PBT 200,996 -211,772 -374,778 -329,140 -329,725 121,618 331,488 -28.29%
Tax -55,478 46,445 93,963 78,939 78,399 -31,547 -92,631 -28.88%
NP 145,518 -165,327 -280,815 -250,201 -251,326 90,071 238,857 -28.06%
-
NP to SH 145,518 -165,327 -280,815 -250,201 -251,326 90,071 238,857 -28.06%
-
Tax Rate 27.60% - - - - 25.94% 27.94% -
Total Cost 7,886,922 7,755,767 9,161,985 10,562,979 11,986,543 12,772,219 11,457,360 -21.98%
-
Net Worth 509,169 527,655 548,078 443,546 391,440 717,532 853,730 -29.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 509,169 527,655 548,078 443,546 391,440 717,532 853,730 -29.07%
NOSH 267,983 269,212 269,989 270,455 269,958 269,748 270,167 -0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.81% -2.18% -3.16% -2.43% -2.14% 0.70% 2.04% -
ROE 28.58% -31.33% -51.24% -56.41% -64.21% 12.55% 27.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,997.36 2,819.50 3,289.45 3,813.12 4,347.04 4,768.24 4,329.24 -21.68%
EPS 54.30 -61.41 -104.01 -92.51 -93.10 33.39 88.41 -27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.96 2.03 1.64 1.45 2.66 3.16 -28.69%
Adjusted Per Share Value based on latest NOSH - 270,455
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,974.98 2,811.27 3,289.32 3,819.55 4,346.38 4,763.81 4,331.93 -22.10%
EPS 53.90 -61.23 -104.01 -92.67 -93.08 33.36 88.47 -28.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8858 1.9543 2.0299 1.6428 1.4498 2.6575 3.162 -29.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.58 2.42 2.24 2.09 2.12 2.43 2.40 -
P/RPS 0.09 0.09 0.07 0.05 0.05 0.05 0.06 30.94%
P/EPS 4.75 -3.94 -2.15 -2.26 -2.28 7.28 2.71 45.22%
EY 21.05 -25.38 -46.43 -44.26 -43.91 13.74 36.84 -31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.23 1.10 1.27 1.46 0.91 0.76 47.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 18/08/09 19/05/09 18/02/09 19/11/08 20/08/08 -
Price 2.51 2.65 2.30 2.32 2.11 2.14 2.48 -
P/RPS 0.08 0.09 0.07 0.06 0.05 0.04 0.06 21.07%
P/EPS 4.62 -4.32 -2.21 -2.51 -2.27 6.41 2.81 39.17%
EY 21.63 -23.17 -45.22 -39.88 -44.12 15.60 35.65 -28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.35 1.13 1.41 1.46 0.80 0.78 41.87%

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