[PETRONM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.6%
YoY- 189.57%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 9,924,162 6,802,359 7,307,265 6,064,651 4,470,603 3,543,563 2,857,818 23.03%
PBT 107,231 61,764 79,021 45,282 -48,195 74,062 -3,510 -
Tax -31,097 -18,529 -24,497 -13,585 12,806 -24,290 1,306 -
NP 76,134 43,235 54,524 31,697 -35,389 49,772 -2,204 -
-
NP to SH 76,134 43,235 54,524 31,697 -35,389 49,772 -2,204 -
-
Tax Rate 29.00% 30.00% 31.00% 30.00% - 32.80% - -
Total Cost 9,848,028 6,759,124 7,252,741 6,032,954 4,505,992 3,493,791 2,860,022 22.86%
-
Net Worth 718,143 653,929 680,200 650,452 491,663 535,590 529,497 5.20%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 718,143 653,929 680,200 650,452 491,663 535,590 529,497 5.20%
NOSH 269,978 270,218 269,920 269,897 270,145 270,500 268,780 0.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.77% 0.64% 0.75% 0.52% -0.79% 1.40% -0.08% -
ROE 10.60% 6.61% 8.02% 4.87% -7.20% 9.29% -0.42% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3,675.91 2,517.35 2,707.19 2,247.02 1,654.89 1,310.00 1,063.25 22.94%
EPS 28.20 16.00 20.20 11.70 -13.10 18.40 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.42 2.52 2.41 1.82 1.98 1.97 5.12%
Adjusted Per Share Value based on latest NOSH - 270,251
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 3,675.62 2,519.39 2,706.39 2,246.17 1,655.78 1,312.43 1,058.45 23.03%
EPS 28.20 16.01 20.19 11.74 -13.11 18.43 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6598 2.422 2.5193 2.4091 1.821 1.9837 1.9611 5.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.43 2.46 3.60 2.66 2.39 2.36 2.10 -
P/RPS 0.07 0.10 0.13 0.12 0.14 0.18 0.20 -16.03%
P/EPS 8.62 15.38 17.82 22.65 -18.24 12.83 -256.10 -
EY 11.60 6.50 5.61 4.42 -5.48 7.80 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.02 1.43 1.10 1.31 1.19 1.07 -2.66%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 21/11/07 22/11/06 23/11/05 25/11/04 17/11/03 26/11/02 -
Price 2.14 2.43 3.50 2.60 2.72 2.43 2.13 -
P/RPS 0.06 0.10 0.13 0.12 0.16 0.19 0.20 -18.16%
P/EPS 7.59 15.19 17.33 22.14 -20.76 13.21 -259.76 -
EY 13.18 6.58 5.77 4.52 -4.82 7.57 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.39 1.08 1.49 1.23 1.08 -4.87%

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