[PETRONM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -95.55%
YoY- -95.31%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 8,211,206 11,980,000 11,007,646 11,199,362 11,335,842 8,510,408 6,817,904 3.14%
PBT 377,378 -22,862 -35,930 20,472 435,276 365,878 499,724 -4.57%
Tax -116,984 6,400 10,060 -5,778 -121,872 -102,446 -139,922 -2.93%
NP 260,394 -16,462 -25,870 14,694 313,404 263,432 359,802 -5.24%
-
NP to SH 260,394 -16,462 -25,870 14,694 313,404 263,432 359,802 -5.24%
-
Tax Rate 31.00% - - 28.22% 28.00% 28.00% 28.00% -
Total Cost 7,950,812 11,996,462 11,033,516 11,184,668 11,022,438 8,246,976 6,458,102 3.52%
-
Net Worth 890,217 828,587 901,799 850,248 885,820 620,792 548,346 8.40%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 890,217 828,587 901,799 850,248 885,820 620,792 548,346 8.40%
NOSH 270,000 270,000 270,000 266,535 270,067 269,909 270,121 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.17% -0.14% -0.24% 0.13% 2.76% 3.10% 5.28% -
ROE 29.25% -1.99% -2.87% 1.73% 35.38% 42.43% 65.62% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3,041.19 4,366.42 4,076.91 4,201.82 4,197.41 3,153.06 2,524.01 3.15%
EPS 96.44 -6.00 -9.60 5.40 116.00 97.60 133.20 -5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2971 3.02 3.34 3.19 3.28 2.30 2.03 8.41%
Adjusted Per Share Value based on latest NOSH - 270,115
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3,041.19 4,366.42 4,076.91 4,147.91 4,198.46 3,152.00 2,525.15 3.14%
EPS 96.44 -6.00 -9.60 5.44 116.08 97.57 133.26 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2971 3.02 3.34 3.1491 3.2808 2.2992 2.0309 8.40%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.85 2.89 3.25 3.31 5.09 2.53 2.24 -
P/RPS 0.09 0.07 0.08 0.08 0.12 0.08 0.09 0.00%
P/EPS 2.96 -48.17 -33.92 60.04 4.39 2.59 1.68 9.89%
EY 33.84 -2.08 -2.95 1.67 22.80 38.58 59.46 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.97 1.04 1.55 1.10 1.10 -4.01%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 22/08/14 30/08/13 29/08/12 16/08/11 27/08/10 18/08/09 -
Price 2.86 2.89 3.23 2.90 4.34 2.63 2.30 -
P/RPS 0.09 0.07 0.08 0.07 0.10 0.08 0.09 0.00%
P/EPS 2.97 -48.17 -33.71 52.60 3.74 2.69 1.73 9.42%
EY 33.72 -2.08 -2.97 1.90 26.74 37.11 57.91 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.96 0.97 0.91 1.32 1.14 1.13 -4.26%

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