[PETRONM] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -260.47%
YoY- -165.44%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 7,602,477 8,150,293 10,901,029 11,128,100 11,503,558 11,266,494 8,427,445 -1.70%
PBT 322,984 306,216 -85,772 -75,418 135,986 203,399 368,457 -2.16%
Tax -85,433 -85,617 21,294 11,172 -37,815 -50,024 -99,878 -2.56%
NP 237,551 220,599 -64,478 -64,246 98,171 153,375 268,579 -2.02%
-
NP to SH 237,551 221,483 -64,478 -64,246 98,171 153,375 268,579 -2.02%
-
Tax Rate 26.45% 27.96% - - 27.81% 24.59% 27.11% -
Total Cost 7,364,926 7,929,694 10,965,507 11,192,346 11,405,387 11,113,119 8,158,866 -1.69%
-
Net Worth 1,163,888 981,504 758,088 861,300 954,739 888,276 758,499 7.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 59,400 54,000 - 37,800 37,758 37,799 37,790 7.82%
Div Payout % 25.01% 24.38% - 0.00% 38.46% 24.64% 14.07% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,163,888 981,504 758,088 861,300 954,739 888,276 758,499 7.39%
NOSH 270,000 270,000 270,000 270,000 270,000 269,992 269,928 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.12% 2.71% -0.59% -0.58% 0.85% 1.36% 3.19% -
ROE 20.41% 22.57% -8.51% -7.46% 10.28% 17.27% 35.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2,815.73 3,018.63 4,040.67 4,121.52 4,265.31 4,172.88 3,122.10 -1.70%
EPS 87.98 81.70 -23.90 -23.80 36.40 56.80 99.50 -2.02%
DPS 22.00 20.00 0.00 14.00 14.00 14.00 14.00 7.81%
NAPS 4.3107 3.6352 2.81 3.19 3.54 3.29 2.81 7.38%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2,815.73 3,018.63 4,040.67 4,121.52 4,265.31 4,172.78 3,121.28 -1.70%
EPS 87.98 81.70 -23.90 -23.80 36.40 56.81 99.47 -2.02%
DPS 22.00 20.00 0.00 14.00 14.00 14.00 14.00 7.81%
NAPS 4.3107 3.6352 2.81 3.19 3.54 3.2899 2.8093 7.38%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.15 5.00 2.59 3.00 2.88 3.54 2.74 -
P/RPS 0.15 0.17 0.06 0.07 0.07 0.08 0.09 8.87%
P/EPS 4.72 6.10 -10.92 -12.61 7.90 6.23 2.75 9.41%
EY 21.20 16.41 -9.15 -7.93 12.66 16.05 36.31 -8.57%
DY 5.30 4.00 0.00 4.67 4.86 3.95 5.11 0.60%
P/NAPS 0.96 1.38 0.92 0.94 0.83 1.08 0.98 -0.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 24/02/15 20/02/14 14/02/13 20/02/12 25/02/11 -
Price 4.63 6.98 2.75 3.04 2.80 3.76 3.08 -
P/RPS 0.16 0.23 0.07 0.07 0.07 0.09 0.10 8.14%
P/EPS 5.26 8.51 -11.60 -12.78 7.68 6.62 3.10 9.20%
EY 19.00 11.75 -8.62 -7.83 13.03 15.11 32.31 -8.46%
DY 4.75 2.87 0.00 4.61 5.00 3.72 4.55 0.71%
P/NAPS 1.07 1.92 0.98 0.95 0.80 1.14 1.10 -0.45%

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