[PETRONM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 181.35%
YoY- 2.25%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,006,928 10,419,096 8,025,844 6,124,048 11,813,804 7,557,400 8,453,460 4.49%
PBT 458,328 860,404 338,588 283,980 281,640 95,576 -46,540 -
Tax -128,344 -240,904 -94,804 -79,516 -81,676 -28,672 14,428 -
NP 329,984 619,500 243,784 204,464 199,964 66,904 -32,112 -
-
NP to SH 329,984 619,500 243,784 204,464 199,964 66,904 -32,112 -
-
Tax Rate 28.00% 28.00% 28.00% 28.00% 29.00% 30.00% - -
Total Cost 10,676,944 9,799,596 7,782,060 5,919,584 11,613,840 7,490,496 8,485,572 3.89%
-
Net Worth 963,141 913,254 574,402 443,546 718,789 650,155 636,888 7.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 963,141 913,254 574,402 443,546 718,789 650,155 636,888 7.12%
NOSH 269,787 270,193 269,672 270,455 270,221 269,774 267,600 0.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.00% 5.95% 3.04% 3.34% 1.69% 0.89% -0.38% -
ROE 34.26% 67.83% 42.44% 46.10% 27.82% 10.29% -5.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4,079.85 3,856.16 2,976.14 2,264.35 4,371.89 2,801.38 3,158.99 4.35%
EPS 122.40 229.60 90.40 75.60 74.00 24.80 -12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.38 2.13 1.64 2.66 2.41 2.38 6.98%
Adjusted Per Share Value based on latest NOSH - 270,455
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4,076.64 3,858.92 2,972.54 2,268.17 4,375.48 2,799.04 3,130.91 4.49%
EPS 122.22 229.44 90.29 75.73 74.06 24.78 -11.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5672 3.3824 2.1274 1.6428 2.6622 2.408 2.3588 7.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.56 4.15 2.62 2.09 2.18 2.98 2.49 -
P/RPS 0.09 0.11 0.09 0.09 0.05 0.11 0.08 1.98%
P/EPS 2.91 1.81 2.90 2.76 2.95 12.02 -20.75 -
EY 34.36 55.25 34.50 36.17 33.94 8.32 -4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.23 1.23 1.27 0.82 1.24 1.05 -0.80%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 16/05/11 20/05/10 19/05/09 26/05/08 22/05/07 25/05/06 -
Price 3.37 4.41 2.62 2.32 2.51 3.16 2.45 -
P/RPS 0.08 0.11 0.09 0.10 0.06 0.11 0.08 0.00%
P/EPS 2.76 1.92 2.90 3.07 3.39 12.74 -20.42 -
EY 36.29 51.99 34.50 32.59 29.48 7.85 -4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.30 1.23 1.41 0.94 1.31 1.03 -1.51%

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