[PETRONM] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 130.87%
YoY- -80.84%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
Revenue 9,740,487 9,336,444 8,269,287 6,198,140 4,774,443 3,999,915 3,999,915 19.26%
PBT 76,151 7,222 34,150 19,349 87,185 -7,945 -6,418 -
Tax -18,979 -159 -14,422 -8,425 -30,170 -658 -1,061 76.98%
NP 57,172 7,063 19,728 10,924 57,015 -8,603 -7,479 -
-
NP to SH 57,172 7,063 19,728 10,924 57,015 -8,603 -7,479 -
-
Tax Rate 24.92% 2.20% 42.23% 43.54% 34.60% - - -
Total Cost 9,683,315 9,329,381 8,249,559 6,187,216 4,717,428 4,008,518 4,007,394 19.08%
-
Net Worth 666,107 638,386 651,294 650,038 548,532 523,191 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
Div 32,361 32,598 32,429 32,233 32,425 26,968 26,710 3.87%
Div Payout % 56.60% 461.54% 164.38% 295.07% 56.87% 0.00% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
Net Worth 666,107 638,386 651,294 650,038 548,532 523,191 0 -
NOSH 269,679 271,653 270,246 268,611 270,213 269,686 267,107 0.18%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
NP Margin 0.59% 0.08% 0.24% 0.18% 1.19% -0.22% -0.19% -
ROE 8.58% 1.11% 3.03% 1.68% 10.39% -1.64% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
RPS 3,611.88 3,436.89 3,059.90 2,307.48 1,766.92 1,483.17 1,497.49 19.03%
EPS 21.20 2.60 7.30 4.00 21.10 -3.19 -2.80 -
DPS 12.00 12.00 12.00 12.00 12.00 10.00 10.00 3.67%
NAPS 2.47 2.35 2.41 2.42 2.03 1.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 267,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
RPS 3,607.59 3,457.94 3,062.70 2,295.61 1,768.31 1,481.45 1,481.45 19.26%
EPS 21.17 2.62 7.31 4.05 21.12 -3.19 -2.77 -
DPS 11.99 12.07 12.01 11.94 12.01 9.99 9.89 3.88%
NAPS 2.4671 2.3644 2.4122 2.4076 2.0316 1.9377 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 13/12/02 -
Price 2.06 2.99 2.50 2.66 2.52 1.91 1.93 -
P/RPS 0.06 0.09 0.08 0.12 0.14 0.13 0.13 -14.19%
P/EPS 9.72 115.00 34.25 65.41 11.94 -59.87 -68.93 -
EY 10.29 0.87 2.92 1.53 8.37 -1.67 -1.45 -
DY 5.83 4.01 4.80 4.51 4.76 5.24 5.18 2.36%
P/NAPS 0.83 1.27 1.04 1.10 1.24 0.98 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 13/12/02 CAGR
Date 20/02/08 26/02/07 23/02/06 24/02/05 19/02/04 26/02/03 - -
Price 2.13 3.20 2.52 2.69 2.50 1.81 0.00 -
P/RPS 0.06 0.09 0.08 0.12 0.14 0.12 0.00 -
P/EPS 10.05 123.08 34.52 66.14 11.85 -56.74 0.00 -
EY 9.95 0.81 2.90 1.51 8.44 -1.76 0.00 -
DY 5.63 3.75 4.76 4.46 4.80 5.52 0.00 -
P/NAPS 0.86 1.36 1.05 1.11 1.23 0.93 0.00 -

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