[PETRONM] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -58.12%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,891,454 2,751,732 2,604,774 2,006,461 1,531,012 2,953,451 1,889,350 7.34%
PBT 42,723 114,582 215,101 84,647 70,995 70,410 23,894 10.15%
Tax -11,963 -32,086 -60,226 -23,701 -19,879 -20,419 -7,168 8.90%
NP 30,760 82,496 154,875 60,946 51,116 49,991 16,726 10.67%
-
NP to SH 30,760 82,496 154,875 60,946 51,116 49,991 16,726 10.67%
-
Tax Rate 28.00% 28.00% 28.00% 28.00% 28.00% 29.00% 30.00% -
Total Cost 2,860,694 2,669,236 2,449,899 1,945,515 1,479,896 2,903,460 1,872,624 7.31%
-
Net Worth 971,999 963,141 913,254 574,402 443,546 718,789 650,155 6.92%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 971,999 963,141 913,254 574,402 443,546 718,789 650,155 6.92%
NOSH 270,000 269,787 270,193 269,672 270,455 270,221 269,774 0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.06% 3.00% 5.95% 3.04% 3.34% 1.69% 0.89% -
ROE 3.16% 8.57% 16.96% 10.61% 11.52% 6.95% 2.57% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,070.91 1,019.96 964.04 744.04 566.09 1,092.97 700.35 7.32%
EPS 11.40 30.60 57.40 22.60 18.90 18.50 6.20 10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.57 3.38 2.13 1.64 2.66 2.41 6.91%
Adjusted Per Share Value based on latest NOSH - 269,672
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,070.91 1,019.16 964.73 743.13 567.04 1,093.87 699.76 7.34%
EPS 11.40 30.55 57.36 22.57 18.93 18.52 6.19 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.5672 3.3824 2.1274 1.6428 2.6622 2.408 6.92%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.82 3.56 4.15 2.62 2.09 2.18 2.98 -
P/RPS 0.26 0.35 0.43 0.35 0.37 0.20 0.43 -8.03%
P/EPS 24.75 11.64 7.24 11.59 11.06 11.78 48.06 -10.46%
EY 4.04 8.59 13.81 8.63 9.04 8.49 2.08 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.23 1.23 1.27 0.82 1.24 -7.42%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 16/05/11 20/05/10 19/05/09 26/05/08 22/05/07 -
Price 3.53 3.37 4.41 2.62 2.32 2.51 3.16 -
P/RPS 0.33 0.33 0.46 0.35 0.41 0.23 0.45 -5.03%
P/EPS 30.99 11.02 7.69 11.59 12.28 13.57 50.97 -7.95%
EY 3.23 9.07 13.00 8.63 8.15 7.37 1.96 8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 1.30 1.23 1.41 0.94 1.31 -4.71%

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