[PETRONM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.33%
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 6,632,728 7,358,472 11,771,580 11,565,816 11,006,928 10,419,096 8,025,844 -3.12%
PBT 90,908 329,404 -37,304 170,892 458,328 860,404 338,588 -19.66%
Tax -24,456 -102,116 10,444 -47,852 -128,344 -240,904 -94,804 -20.19%
NP 66,452 227,288 -26,860 123,040 329,984 619,500 243,784 -19.46%
-
NP to SH 66,452 227,288 -26,860 123,040 329,984 619,500 243,784 -19.46%
-
Tax Rate 26.90% 31.00% - 28.00% 28.00% 28.00% 28.00% -
Total Cost 6,566,276 7,131,184 11,798,440 11,442,776 10,676,944 9,799,596 7,782,060 -2.78%
-
Net Worth 998,109 816,857 855,900 971,999 963,141 913,254 574,402 9.63%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 998,109 816,857 855,900 971,999 963,141 913,254 574,402 9.63%
NOSH 270,000 270,000 270,000 270,000 269,787 270,193 269,672 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.00% 3.09% -0.23% 1.06% 3.00% 5.95% 3.04% -
ROE 6.66% 27.82% -3.14% 12.66% 34.26% 67.83% 42.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,456.57 2,725.36 4,359.84 4,283.64 4,079.85 3,856.16 2,976.14 -3.14%
EPS 24.60 84.20 -10.00 45.60 122.40 229.60 90.40 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6967 3.0254 3.17 3.60 3.57 3.38 2.13 9.61%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,456.57 2,725.36 4,359.84 4,283.64 4,076.64 3,858.92 2,972.54 -3.12%
EPS 24.60 84.20 -10.00 45.60 122.22 229.44 90.29 -19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6967 3.0254 3.17 3.60 3.5672 3.3824 2.1274 9.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.74 2.70 2.90 2.82 3.56 4.15 2.62 -
P/RPS 0.23 0.10 0.07 0.07 0.09 0.11 0.09 16.91%
P/EPS 23.32 3.21 -29.15 6.19 2.91 1.81 2.90 41.49%
EY 4.29 31.18 -3.43 16.16 34.36 55.25 34.50 -29.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.89 0.91 0.78 1.00 1.23 1.23 3.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 21/05/15 22/05/14 31/05/13 31/05/12 16/05/11 20/05/10 -
Price 5.23 2.60 3.15 3.53 3.37 4.41 2.62 -
P/RPS 0.21 0.10 0.07 0.08 0.08 0.11 0.09 15.15%
P/EPS 21.25 3.09 -31.66 7.75 2.76 1.92 2.90 39.32%
EY 4.71 32.38 -3.16 12.91 36.29 51.99 34.50 -28.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.86 0.99 0.98 0.94 1.30 1.23 2.30%

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