[PETRONM] YoY Annual (Unaudited) Result on 13-Dec-2002 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
13-Dec-2002 [#4]
Profit Trend
YoY- -104.1%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 8,269,287 6,198,140 4,774,443 3,999,915 4,125,111 3,828,777 2,478,359 -1.27%
PBT 34,150 19,349 87,185 -6,418 256,505 38,626 -69,557 -
Tax -14,422 -8,425 -30,170 -1,061 -74,024 -16,753 69,557 -
NP 19,728 10,924 57,015 -7,479 182,481 21,873 0 -100.00%
-
NP to SH 19,728 10,924 57,015 -7,479 182,481 21,873 -44,028 -
-
Tax Rate 42.23% 43.54% 34.60% - 28.86% 43.37% - -
Total Cost 8,249,559 6,187,216 4,717,428 4,007,394 3,942,630 3,806,904 2,478,359 -1.27%
-
Net Worth 651,294 653,151 548,532 509,707 553,463 374,575 354,975 -0.64%
Dividend
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 32,429 32,387 32,425 26,968 26,998 - - -100.00%
Div Payout % 164.38% 296.48% 56.87% 0.00% 14.80% - - -
Equity
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 651,294 653,151 548,532 509,707 553,463 374,575 354,975 -0.64%
NOSH 270,246 269,897 270,213 269,686 269,982 273,412 275,175 0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.24% 0.18% 1.19% -0.19% 4.42% 0.57% 0.00% -
ROE 3.03% 1.67% 10.39% -1.47% 32.97% 5.84% -12.40% -
Per Share
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3,059.90 2,296.48 1,766.92 1,483.17 1,527.92 1,400.37 900.65 -1.29%
EPS 7.30 4.00 21.10 -2.80 67.59 8.00 -16.00 -
DPS 12.00 12.00 12.00 10.00 10.00 0.00 0.00 -100.00%
NAPS 2.41 2.42 2.03 1.89 2.05 1.37 1.29 -0.66%
Adjusted Per Share Value based on latest NOSH - 265,173
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3,062.70 2,295.61 1,768.31 1,481.45 1,527.82 1,418.07 917.91 -1.27%
EPS 7.31 4.05 21.12 -2.77 67.59 8.10 -16.31 -
DPS 12.01 12.00 12.01 9.99 10.00 0.00 0.00 -100.00%
NAPS 2.4122 2.4191 2.0316 1.8878 2.0499 1.3873 1.3147 -0.64%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 13/12/02 31/12/01 26/12/00 - -
Price 2.50 2.66 2.52 1.93 2.25 1.80 0.00 -
P/RPS 0.08 0.12 0.14 0.13 0.15 0.13 0.00 -100.00%
P/EPS 34.25 65.72 11.94 -69.59 3.33 22.50 0.00 -100.00%
EY 2.92 1.52 8.37 -1.44 30.04 4.44 0.00 -100.00%
DY 4.80 4.51 4.76 5.18 4.44 0.00 0.00 -100.00%
P/NAPS 1.04 1.10 1.24 1.02 1.10 1.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 13/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 23/11/05 19/02/04 26/02/03 27/02/02 27/02/01 - -
Price 2.52 2.60 2.50 1.81 2.62 1.60 0.00 -
P/RPS 0.08 0.11 0.14 0.12 0.17 0.11 0.00 -100.00%
P/EPS 34.52 64.24 11.85 -65.27 3.88 20.00 0.00 -100.00%
EY 2.90 1.56 8.44 -1.53 25.80 5.00 0.00 -100.00%
DY 4.76 4.62 4.80 5.52 3.82 0.00 0.00 -100.00%
P/NAPS 1.05 1.07 1.23 0.96 1.28 1.17 0.00 -100.00%

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