[PETRONM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -47.18%
YoY- -77.64%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,503,558 11,253,817 11,198,254 11,413,452 11,266,494 10,875,817 9,840,162 10.92%
PBT 136,421 162,123 -3,940 102,943 203,462 329,265 403,156 -51.28%
Tax -37,923 -34,660 8,008 -21,899 -50,039 -88,901 -109,591 -50.55%
NP 98,498 127,463 4,068 81,044 153,423 240,364 293,565 -51.55%
-
NP to SH 98,498 127,463 4,068 81,044 153,423 240,364 293,565 -51.55%
-
Tax Rate 27.80% 21.38% - 21.27% 24.59% 27.00% 27.18% -
Total Cost 11,405,060 11,126,354 11,194,186 11,332,408 11,113,071 10,635,453 9,546,597 12.52%
-
Net Worth 955,799 945,121 861,667 963,141 888,814 849,213 851,862 7.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 955,799 945,121 861,667 963,141 888,814 849,213 851,862 7.93%
NOSH 270,000 270,000 270,000 270,000 270,000 270,450 259,714 2.61%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.86% 1.13% 0.04% 0.71% 1.36% 2.21% 2.98% -
ROE 10.31% 13.49% 0.47% 8.41% 17.26% 28.30% 34.46% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4,260.58 4,167.55 4,145.73 4,230.53 4,170.36 4,021.38 3,788.84 8.09%
EPS 36.48 47.20 1.51 30.04 56.79 88.88 113.03 -52.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.50 3.19 3.57 3.29 3.14 3.28 5.19%
Adjusted Per Share Value based on latest NOSH - 269,787
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4,260.58 4,168.08 4,147.50 4,227.20 4,172.78 4,028.08 3,644.50 10.92%
EPS 36.48 47.21 1.51 30.02 56.82 89.02 108.73 -51.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.5004 3.1914 3.5672 3.2919 3.1452 3.155 7.94%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.88 2.74 3.31 3.56 3.54 3.39 5.09 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.08 0.13 -33.68%
P/EPS 7.89 5.80 219.78 11.85 6.23 3.81 4.50 45.15%
EY 12.67 17.23 0.45 8.44 16.04 26.22 22.21 -31.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 1.04 1.00 1.08 1.08 1.55 -34.99%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 14/02/13 30/11/12 29/08/12 31/05/12 20/02/12 23/11/11 16/08/11 -
Price 2.80 2.80 2.90 3.37 3.76 3.45 4.34 -
P/RPS 0.07 0.07 0.07 0.08 0.09 0.09 0.11 -25.91%
P/EPS 7.68 5.93 192.56 11.22 6.62 3.88 3.84 58.40%
EY 13.03 16.86 0.52 8.91 15.10 25.76 26.04 -36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.91 0.94 1.14 1.10 1.32 -28.87%

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