[PETRONM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 75.97%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,199,362 11,335,842 8,510,408 6,817,904 12,525,998 8,614,538 9,412,976 2.93%
PBT 20,472 435,276 365,878 499,724 589,830 79,156 247,088 -33.94%
Tax -5,778 -121,872 -102,446 -139,922 -171,050 -23,746 -76,598 -34.97%
NP 14,694 313,404 263,432 359,802 418,780 55,410 170,490 -33.51%
-
NP to SH 14,694 313,404 263,432 359,802 418,780 55,410 170,490 -33.51%
-
Tax Rate 28.22% 28.00% 28.00% 28.00% 29.00% 30.00% 31.00% -
Total Cost 11,184,668 11,022,438 8,246,976 6,458,102 12,107,218 8,559,128 9,242,486 3.22%
-
Net Worth 850,248 885,820 620,792 548,346 852,670 634,794 712,173 2.99%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 850,248 885,820 620,792 548,346 852,670 634,794 712,173 2.99%
NOSH 266,535 270,067 269,909 270,121 269,832 268,980 269,762 -0.20%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.13% 2.76% 3.10% 5.28% 3.34% 0.64% 1.81% -
ROE 1.73% 35.38% 42.43% 65.62% 49.11% 8.73% 23.94% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4,201.82 4,197.41 3,153.06 2,524.01 4,642.14 3,202.66 3,489.35 3.14%
EPS 5.40 116.00 97.60 133.20 155.20 20.60 63.20 -33.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.28 2.30 2.03 3.16 2.36 2.64 3.20%
Adjusted Per Share Value based on latest NOSH - 269,989
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4,147.91 4,198.46 3,152.00 2,525.15 4,639.26 3,190.57 3,486.29 2.93%
EPS 5.44 116.08 97.57 133.26 155.10 20.52 63.14 -33.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1491 3.2808 2.2992 2.0309 3.158 2.3511 2.6377 2.99%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.31 5.09 2.53 2.24 2.40 2.92 2.35 -
P/RPS 0.08 0.12 0.08 0.09 0.05 0.09 0.07 2.24%
P/EPS 60.04 4.39 2.59 1.68 1.55 14.17 3.72 58.90%
EY 1.67 22.80 38.58 59.46 64.67 7.05 26.89 -37.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.55 1.10 1.10 0.76 1.24 0.89 2.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 16/08/11 27/08/10 18/08/09 20/08/08 22/08/07 17/08/06 -
Price 2.90 4.34 2.63 2.30 2.48 2.49 2.34 -
P/RPS 0.07 0.10 0.08 0.09 0.05 0.08 0.07 0.00%
P/EPS 52.60 3.74 2.69 1.73 1.60 12.09 3.70 55.58%
EY 1.90 26.74 37.11 57.91 62.58 8.27 27.01 -35.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.32 1.14 1.13 0.78 1.06 0.89 0.37%

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