[PETRONM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -32.69%
YoY- 157.9%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,503,558 11,266,494 8,427,445 8,032,440 11,735,217 9,740,487 9,336,444 3.53%
PBT 135,986 203,399 368,457 200,996 -329,725 76,151 7,222 63.03%
Tax -37,815 -50,024 -99,878 -55,478 78,399 -18,979 -159 148.70%
NP 98,171 153,375 268,579 145,518 -251,326 57,172 7,063 54.99%
-
NP to SH 98,171 153,375 268,579 145,518 -251,326 57,172 7,063 54.99%
-
Tax Rate 27.81% 24.59% 27.11% 27.60% - 24.92% 2.20% -
Total Cost 11,405,387 11,113,119 8,158,866 7,886,922 11,986,543 9,683,315 9,329,381 3.40%
-
Net Worth 954,739 888,276 758,499 512,957 391,431 666,107 638,386 6.93%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 37,758 37,799 37,790 323 32,394 32,361 32,598 2.47%
Div Payout % 38.46% 24.64% 14.07% 0.22% 0.00% 56.60% 461.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 954,739 888,276 758,499 512,957 391,431 666,107 638,386 6.93%
NOSH 270,000 269,992 269,928 269,977 269,952 269,679 271,653 -0.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.85% 1.36% 3.19% 1.81% -2.14% 0.59% 0.08% -
ROE 10.28% 17.27% 35.41% 28.37% -64.21% 8.58% 1.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4,265.31 4,172.88 3,122.10 2,975.22 4,347.14 3,611.88 3,436.89 3.66%
EPS 36.40 56.80 99.50 53.90 -93.10 21.20 2.60 55.18%
DPS 14.00 14.00 14.00 0.12 12.00 12.00 12.00 2.60%
NAPS 3.54 3.29 2.81 1.90 1.45 2.47 2.35 7.06%
Adjusted Per Share Value based on latest NOSH - 267,983
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4,265.31 4,172.78 3,121.28 2,974.98 4,346.38 3,607.59 3,457.94 3.55%
EPS 36.40 56.81 99.47 53.90 -93.08 21.17 2.62 54.98%
DPS 14.00 14.00 14.00 0.12 12.00 11.99 12.07 2.50%
NAPS 3.54 3.2899 2.8093 1.8998 1.4497 2.4671 2.3644 6.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.88 3.54 2.74 2.58 2.12 2.06 2.99 -
P/RPS 0.07 0.08 0.09 0.09 0.05 0.06 0.09 -4.09%
P/EPS 7.90 6.23 2.75 4.79 -2.28 9.72 115.00 -35.97%
EY 12.66 16.05 36.31 20.89 -43.92 10.29 0.87 56.18%
DY 4.86 3.95 5.11 0.05 5.66 5.83 4.01 3.25%
P/NAPS 0.83 1.08 0.98 1.36 1.46 0.83 1.27 -6.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 14/02/13 20/02/12 25/02/11 24/02/10 18/02/09 20/02/08 26/02/07 -
Price 2.80 3.76 3.08 2.51 2.11 2.13 3.20 -
P/RPS 0.07 0.09 0.10 0.08 0.05 0.06 0.09 -4.09%
P/EPS 7.68 6.62 3.10 4.66 -2.27 10.05 123.08 -36.99%
EY 13.03 15.11 32.31 21.47 -44.12 9.95 0.81 58.81%
DY 5.00 3.72 4.55 0.05 5.69 5.63 3.75 4.90%
P/NAPS 0.80 1.14 1.10 1.32 1.46 0.86 1.36 -8.45%

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