[PETRONM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.88%
YoY- 112.96%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,503,604 8,516,281 6,067,909 5,779,385 9,924,162 6,802,359 7,307,265 2.55%
PBT 123,725 165,064 204,256 225,184 107,231 61,764 79,021 7.75%
Tax -30,836 -46,215 -57,192 -63,051 -31,097 -18,529 -24,497 3.90%
NP 92,889 118,849 147,064 162,133 76,134 43,235 54,524 9.27%
-
NP to SH 92,889 118,849 147,064 162,133 76,134 43,235 54,524 9.27%
-
Tax Rate 24.92% 28.00% 28.00% 28.00% 29.00% 30.00% 31.00% -
Total Cost 8,410,715 8,397,432 5,920,845 5,617,252 9,848,028 6,759,124 7,252,741 2.49%
-
Net Worth 944,127 847,628 636,827 529,634 718,143 653,929 680,200 5.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 944,127 847,628 636,827 529,634 718,143 653,929 680,200 5.61%
NOSH 269,750 269,945 269,842 270,221 269,978 270,218 269,920 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.09% 1.40% 2.42% 2.81% 0.77% 0.64% 0.75% -
ROE 9.84% 14.02% 23.09% 30.61% 10.60% 6.61% 8.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3,152.39 3,154.82 2,248.69 2,138.76 3,675.91 2,517.35 2,707.19 2.56%
EPS 34.40 44.00 54.50 60.00 28.20 16.00 20.20 9.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.14 2.36 1.96 2.66 2.42 2.52 5.62%
Adjusted Per Share Value based on latest NOSH - 269,212
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3,149.48 3,154.18 2,247.37 2,140.51 3,675.62 2,519.39 2,706.39 2.55%
EPS 34.40 44.02 54.47 60.05 28.20 16.01 20.19 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4968 3.1394 2.3586 1.9616 2.6598 2.422 2.5193 5.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.74 3.39 2.75 2.42 2.43 2.46 3.60 -
P/RPS 0.09 0.11 0.12 0.11 0.07 0.10 0.13 -5.93%
P/EPS 7.96 7.70 5.05 4.03 8.62 15.38 17.82 -12.55%
EY 12.57 12.99 19.82 24.79 11.60 6.50 5.61 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.08 1.17 1.23 0.91 1.02 1.43 -9.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 24/11/10 19/11/09 19/11/08 21/11/07 22/11/06 -
Price 2.80 3.45 2.77 2.65 2.14 2.43 3.50 -
P/RPS 0.09 0.11 0.12 0.12 0.06 0.10 0.13 -5.93%
P/EPS 8.13 7.84 5.08 4.42 7.59 15.19 17.33 -11.84%
EY 12.30 12.76 19.68 22.64 13.18 6.58 5.77 13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.10 1.17 1.35 0.80 1.00 1.39 -8.78%

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