[PETRONM] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -15.03%
YoY- -104.71%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Revenue 8,269,287 6,198,140 4,774,443 3,999,915 4,125,111 2,478,359 3,828,777 16.63%
PBT 34,150 19,349 87,185 -7,945 256,505 -69,557 38,626 -2.43%
Tax -14,422 -8,425 -30,170 -658 -74,024 69,557 -16,753 -2.95%
NP 19,728 10,924 57,015 -8,603 182,481 0 21,873 -2.04%
-
NP to SH 19,728 10,924 57,015 -8,603 182,481 -44,028 21,873 -2.04%
-
Tax Rate 42.23% 43.54% 34.60% - 28.86% - 43.37% -
Total Cost 8,249,559 6,187,216 4,717,428 4,008,518 3,942,630 2,478,359 3,806,904 16.71%
-
Net Worth 651,294 650,038 548,532 523,191 553,463 35,525,094 374,575 11.69%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Div 32,429 32,233 32,425 26,968 26,998 - - -
Div Payout % 164.38% 295.07% 56.87% 0.00% 14.80% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Net Worth 651,294 650,038 548,532 523,191 553,463 35,525,094 374,575 11.69%
NOSH 270,246 268,611 270,213 269,686 269,982 275,175 273,412 -0.23%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
NP Margin 0.24% 0.18% 1.19% -0.22% 4.42% 0.00% 0.57% -
ROE 3.03% 1.68% 10.39% -1.64% 32.97% -0.12% 5.84% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 3,059.90 2,307.48 1,766.92 1,483.17 1,527.92 900.65 1,400.37 16.91%
EPS 7.30 4.00 21.10 -3.19 67.59 -16.00 8.00 -1.81%
DPS 12.00 12.00 12.00 10.00 10.00 0.00 0.00 -
NAPS 2.41 2.42 2.03 1.94 2.05 129.10 1.37 11.95%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 3,062.70 2,295.61 1,768.31 1,481.45 1,527.82 917.91 1,418.07 16.63%
EPS 7.31 4.05 21.12 -3.19 67.59 -16.31 8.10 -2.03%
DPS 12.01 11.94 12.01 9.99 10.00 0.00 0.00 -
NAPS 2.4122 2.4076 2.0316 1.9377 2.0499 131.5744 1.3873 11.69%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - 26/12/00 -
Price 2.50 2.66 2.52 1.91 2.25 0.00 1.80 -
P/RPS 0.08 0.12 0.14 0.13 0.15 0.00 0.13 -9.24%
P/EPS 34.25 65.41 11.94 -59.87 3.33 0.00 22.50 8.76%
EY 2.92 1.53 8.37 -1.67 30.04 0.00 4.44 -8.03%
DY 4.80 4.51 4.76 5.24 4.44 0.00 0.00 -
P/NAPS 1.04 1.10 1.24 0.98 1.10 0.00 1.31 -4.50%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 23/02/06 24/02/05 19/02/04 26/02/03 27/02/02 24/02/00 27/02/01 -
Price 2.52 2.69 2.50 1.81 2.62 2.99 1.60 -
P/RPS 0.08 0.12 0.14 0.12 0.17 0.33 0.11 -6.16%
P/EPS 34.52 66.14 11.85 -56.74 3.88 -18.69 20.00 11.52%
EY 2.90 1.51 8.44 -1.76 25.80 -5.35 5.00 -10.31%
DY 4.76 4.46 4.80 5.52 3.82 0.00 0.00 -
P/NAPS 1.05 1.11 1.23 0.93 1.28 0.02 1.17 -2.13%

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