[PETRONM] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 492.2%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 11,813,804 7,557,400 8,453,460 7,203,452 5,884,736 4,924,268 3,297,128 23.67%
PBT 281,640 95,576 -46,540 92,420 69,356 -77,696 57,832 30.16%
Tax -81,676 -28,672 14,428 -27,728 -20,872 21,756 -18,008 28.62%
NP 199,964 66,904 -32,112 64,692 48,484 -55,940 39,824 30.82%
-
NP to SH 199,964 66,904 -32,112 64,692 48,484 -55,940 39,824 30.82%
-
Tax Rate 29.00% 30.00% - 30.00% 30.09% - 31.14% -
Total Cost 11,613,840 7,490,496 8,485,572 7,138,760 5,836,252 4,980,208 3,257,304 23.57%
-
Net Worth 718,789 650,155 636,888 461,257 560,259 486,785 561,205 4.20%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 718,789 650,155 636,888 461,257 560,259 486,785 561,205 4.20%
NOSH 270,221 269,774 267,600 269,740 269,355 268,942 269,810 0.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.69% 0.89% -0.38% 0.90% 0.82% -1.14% 1.21% -
ROE 27.82% 10.29% -5.04% 14.03% 8.65% -11.49% 7.10% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 4,371.89 2,801.38 3,158.99 2,670.51 2,184.75 1,830.98 1,222.02 23.64%
EPS 74.00 24.80 -12.00 24.00 18.00 -20.80 14.76 30.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.41 2.38 1.71 2.08 1.81 2.08 4.18%
Adjusted Per Share Value based on latest NOSH - 269,740
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 4,375.48 2,799.04 3,130.91 2,667.95 2,179.53 1,823.80 1,221.16 23.67%
EPS 74.06 24.78 -11.89 23.96 17.96 -20.72 14.75 30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6622 2.408 2.3588 1.7084 2.075 1.8029 2.0785 4.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.18 2.98 2.49 2.58 2.87 1.90 2.70 -
P/RPS 0.05 0.11 0.08 0.10 0.13 0.10 0.22 -21.86%
P/EPS 2.95 12.02 -20.75 10.76 15.94 -9.13 18.29 -26.20%
EY 33.94 8.32 -4.82 9.30 6.27 -10.95 5.47 35.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.24 1.05 1.51 1.38 1.05 1.30 -7.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 22/05/07 25/05/06 26/05/05 25/05/04 22/05/03 23/05/02 -
Price 2.51 3.16 2.45 2.68 2.76 2.04 2.82 -
P/RPS 0.06 0.11 0.08 0.10 0.13 0.11 0.23 -20.04%
P/EPS 3.39 12.74 -20.42 11.17 15.33 -9.81 19.11 -25.02%
EY 29.48 7.85 -4.90 8.95 6.52 -10.20 5.23 33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.31 1.03 1.57 1.33 1.13 1.36 -5.96%

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