[PETRONM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.05%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 6,067,909 5,779,385 9,924,162 6,802,359 7,307,265 6,064,651 4,470,603 5.22%
PBT 204,256 225,184 107,231 61,764 79,021 45,282 -48,195 -
Tax -57,192 -63,051 -31,097 -18,529 -24,497 -13,585 12,806 -
NP 147,064 162,133 76,134 43,235 54,524 31,697 -35,389 -
-
NP to SH 147,064 162,133 76,134 43,235 54,524 31,697 -35,389 -
-
Tax Rate 28.00% 28.00% 29.00% 30.00% 31.00% 30.00% - -
Total Cost 5,920,845 5,617,252 9,848,028 6,759,124 7,252,741 6,032,954 4,505,992 4.65%
-
Net Worth 636,827 529,634 718,143 653,929 680,200 650,452 491,663 4.40%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 636,827 529,634 718,143 653,929 680,200 650,452 491,663 4.40%
NOSH 269,842 270,221 269,978 270,218 269,920 269,897 270,145 -0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.42% 2.81% 0.77% 0.64% 0.75% 0.52% -0.79% -
ROE 23.09% 30.61% 10.60% 6.61% 8.02% 4.87% -7.20% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2,248.69 2,138.76 3,675.91 2,517.35 2,707.19 2,247.02 1,654.89 5.24%
EPS 54.50 60.00 28.20 16.00 20.20 11.70 -13.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 1.96 2.66 2.42 2.52 2.41 1.82 4.42%
Adjusted Per Share Value based on latest NOSH - 267,758
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2,247.37 2,140.51 3,675.62 2,519.39 2,706.39 2,246.17 1,655.78 5.22%
EPS 54.47 60.05 28.20 16.01 20.19 11.74 -13.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3586 1.9616 2.6598 2.422 2.5193 2.4091 1.821 4.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.75 2.42 2.43 2.46 3.60 2.66 2.39 -
P/RPS 0.12 0.11 0.07 0.10 0.13 0.12 0.14 -2.53%
P/EPS 5.05 4.03 8.62 15.38 17.82 22.65 -18.24 -
EY 19.82 24.79 11.60 6.50 5.61 4.42 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.23 0.91 1.02 1.43 1.10 1.31 -1.86%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 19/11/09 19/11/08 21/11/07 22/11/06 23/11/05 25/11/04 -
Price 2.77 2.65 2.14 2.43 3.50 2.60 2.72 -
P/RPS 0.12 0.12 0.06 0.10 0.13 0.12 0.16 -4.67%
P/EPS 5.08 4.42 7.59 15.19 17.33 22.14 -20.76 -
EY 19.68 22.64 13.18 6.58 5.77 4.52 -4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.80 1.00 1.39 1.08 1.49 -3.94%

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