[PETRONM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -14.09%
YoY- 762.73%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
Revenue 9,336,444 8,269,287 6,198,140 4,774,443 3,999,915 3,999,915 4,125,111 17.73%
PBT 7,222 34,150 19,349 87,185 -7,945 -6,418 256,505 -51.01%
Tax -159 -14,422 -8,425 -30,170 -658 -1,061 -74,024 -70.71%
NP 7,063 19,728 10,924 57,015 -8,603 -7,479 182,481 -47.79%
-
NP to SH 7,063 19,728 10,924 57,015 -8,603 -7,479 182,481 -47.79%
-
Tax Rate 2.20% 42.23% 43.54% 34.60% - - 28.86% -
Total Cost 9,329,381 8,249,559 6,187,216 4,717,428 4,008,518 4,007,394 3,942,630 18.78%
-
Net Worth 638,386 651,294 650,038 548,532 523,191 0 553,463 2.89%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
Div 32,598 32,429 32,233 32,425 26,968 26,710 26,998 3.83%
Div Payout % 461.54% 164.38% 295.07% 56.87% 0.00% 0.00% 14.80% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
Net Worth 638,386 651,294 650,038 548,532 523,191 0 553,463 2.89%
NOSH 271,653 270,246 268,611 270,213 269,686 267,107 269,982 0.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
NP Margin 0.08% 0.24% 0.18% 1.19% -0.22% -0.19% 4.42% -
ROE 1.11% 3.03% 1.68% 10.39% -1.64% 0.00% 32.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
RPS 3,436.89 3,059.90 2,307.48 1,766.92 1,483.17 1,497.49 1,527.92 17.59%
EPS 2.60 7.30 4.00 21.10 -3.19 -2.80 67.59 -47.85%
DPS 12.00 12.00 12.00 12.00 10.00 10.00 10.00 3.71%
NAPS 2.35 2.41 2.42 2.03 1.94 0.00 2.05 2.76%
Adjusted Per Share Value based on latest NOSH - 268,259
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
RPS 3,457.94 3,062.70 2,295.61 1,768.31 1,481.45 1,481.45 1,527.82 17.73%
EPS 2.62 7.31 4.05 21.12 -3.19 -2.77 67.59 -47.77%
DPS 12.07 12.01 11.94 12.01 9.99 9.89 10.00 3.83%
NAPS 2.3644 2.4122 2.4076 2.0316 1.9377 0.00 2.0499 2.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 -
Price 2.99 2.50 2.66 2.52 1.91 1.93 2.25 -
P/RPS 0.09 0.08 0.12 0.14 0.13 0.13 0.15 -9.70%
P/EPS 115.00 34.25 65.41 11.94 -59.87 -68.93 3.33 102.99%
EY 0.87 2.92 1.53 8.37 -1.67 -1.45 30.04 -50.73%
DY 4.01 4.80 4.51 4.76 5.24 5.18 4.44 -2.01%
P/NAPS 1.27 1.04 1.10 1.24 0.98 0.00 1.10 2.91%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 31/12/01 CAGR
Date 26/02/07 23/02/06 24/02/05 19/02/04 26/02/03 - 27/02/02 -
Price 3.20 2.52 2.69 2.50 1.81 0.00 2.62 -
P/RPS 0.09 0.08 0.12 0.14 0.12 0.00 0.17 -11.93%
P/EPS 123.08 34.52 66.14 11.85 -56.74 0.00 3.88 99.57%
EY 0.81 2.90 1.51 8.44 -1.76 0.00 25.80 -49.93%
DY 3.75 4.76 4.46 4.80 5.52 0.00 3.82 -0.36%
P/NAPS 1.36 1.05 1.11 1.23 0.93 0.00 1.28 1.21%

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