[PETRONM] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -57.36%
YoY- 129.36%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 7,705,846 13,232,216 9,069,812 9,743,020 6,064,651 5,960,804 4,724,750 8.48%
PBT 300,245 142,974 82,352 105,361 45,282 -64,260 98,749 20.34%
Tax -84,068 -41,462 -24,705 -32,662 -13,585 17,074 -32,386 17.21%
NP 216,177 101,512 57,646 72,698 31,697 -47,185 66,362 21.73%
-
NP to SH 216,177 101,512 57,646 72,698 31,697 -47,185 66,362 21.73%
-
Tax Rate 28.00% 29.00% 30.00% 31.00% 30.00% - 32.80% -
Total Cost 7,489,669 13,130,704 9,012,165 9,670,321 6,032,954 6,007,989 4,658,388 8.22%
-
Net Worth 529,634 718,143 653,929 680,200 650,452 491,663 535,590 -0.18%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 529,634 718,143 653,929 680,200 650,452 491,663 535,590 -0.18%
NOSH 270,221 269,978 270,218 269,920 269,897 270,145 270,500 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.81% 0.77% 0.64% 0.75% 0.52% -0.79% 1.40% -
ROE 40.82% 14.14% 8.82% 10.69% 4.87% -9.60% 12.39% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2,851.68 4,901.21 3,356.47 3,609.59 2,247.02 2,206.52 1,746.67 8.50%
EPS 80.00 37.60 21.33 26.93 11.70 -17.47 24.53 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.66 2.42 2.52 2.41 1.82 1.98 -0.16%
Adjusted Per Share Value based on latest NOSH - 269,482
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2,854.02 4,900.82 3,359.19 3,608.53 2,246.17 2,207.71 1,749.91 8.48%
EPS 80.07 37.60 21.35 26.93 11.74 -17.48 24.58 21.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9616 2.6598 2.422 2.5193 2.4091 1.821 1.9837 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.42 2.43 2.46 3.60 2.66 2.39 2.36 -
P/RPS 0.08 0.05 0.07 0.10 0.12 0.11 0.14 -8.89%
P/EPS 3.03 6.46 11.53 13.37 22.65 -13.68 9.62 -17.49%
EY 33.06 15.47 8.67 7.48 4.42 -7.31 10.40 21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.91 1.02 1.43 1.10 1.31 1.19 0.55%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 19/11/08 21/11/07 22/11/06 23/11/05 25/11/04 17/11/03 -
Price 2.65 2.14 2.43 3.50 2.60 2.72 2.43 -
P/RPS 0.09 0.04 0.07 0.10 0.12 0.12 0.14 -7.09%
P/EPS 3.31 5.69 11.39 13.00 22.14 -15.57 9.90 -16.67%
EY 30.19 17.57 8.78 7.70 4.52 -6.42 10.10 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.80 1.00 1.39 1.08 1.49 1.23 1.56%

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