[PETRONM] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 82.63%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,128,100 11,503,558 11,266,494 8,427,445 8,032,440 11,735,217 9,740,487 2.24%
PBT -75,418 135,986 203,399 368,457 200,996 -329,725 76,151 -
Tax 11,172 -37,815 -50,024 -99,878 -55,478 78,399 -18,979 -
NP -64,246 98,171 153,375 268,579 145,518 -251,326 57,172 -
-
NP to SH -64,246 98,171 153,375 268,579 145,518 -251,326 57,172 -
-
Tax Rate - 27.81% 24.59% 27.11% 27.60% - 24.92% -
Total Cost 11,192,346 11,405,387 11,113,119 8,158,866 7,886,922 11,986,543 9,683,315 2.44%
-
Net Worth 861,300 954,739 888,276 758,499 512,957 391,431 666,107 4.37%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 37,800 37,758 37,799 37,790 323 32,394 32,361 2.62%
Div Payout % 0.00% 38.46% 24.64% 14.07% 0.22% 0.00% 56.60% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 861,300 954,739 888,276 758,499 512,957 391,431 666,107 4.37%
NOSH 270,000 270,000 269,992 269,928 269,977 269,952 269,679 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -0.58% 0.85% 1.36% 3.19% 1.81% -2.14% 0.59% -
ROE -7.46% 10.28% 17.27% 35.41% 28.37% -64.21% 8.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4,121.52 4,265.31 4,172.88 3,122.10 2,975.22 4,347.14 3,611.88 2.22%
EPS -23.80 36.40 56.80 99.50 53.90 -93.10 21.20 -
DPS 14.00 14.00 14.00 14.00 0.12 12.00 12.00 2.60%
NAPS 3.19 3.54 3.29 2.81 1.90 1.45 2.47 4.35%
Adjusted Per Share Value based on latest NOSH - 270,033
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4,121.52 4,265.31 4,172.78 3,121.28 2,974.98 4,346.38 3,607.59 2.24%
EPS -23.80 36.40 56.81 99.47 53.90 -93.08 21.17 -
DPS 14.00 14.00 14.00 14.00 0.12 12.00 11.99 2.61%
NAPS 3.19 3.54 3.2899 2.8093 1.8998 1.4497 2.4671 4.37%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.00 2.88 3.54 2.74 2.58 2.12 2.06 -
P/RPS 0.07 0.07 0.08 0.09 0.09 0.05 0.06 2.60%
P/EPS -12.61 7.90 6.23 2.75 4.79 -2.28 9.72 -
EY -7.93 12.66 16.05 36.31 20.89 -43.92 10.29 -
DY 4.67 4.86 3.95 5.11 0.05 5.66 5.83 -3.62%
P/NAPS 0.94 0.83 1.08 0.98 1.36 1.46 0.83 2.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 14/02/13 20/02/12 25/02/11 24/02/10 18/02/09 20/02/08 -
Price 3.04 2.80 3.76 3.08 2.51 2.11 2.13 -
P/RPS 0.07 0.07 0.09 0.10 0.08 0.05 0.06 2.60%
P/EPS -12.78 7.68 6.62 3.10 4.66 -2.27 10.05 -
EY -7.83 13.03 15.11 32.31 21.47 -44.12 9.95 -
DY 4.61 5.00 3.72 4.55 0.05 5.69 5.63 -3.27%
P/NAPS 0.95 0.80 1.14 1.10 1.32 1.46 0.86 1.67%

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