[PETRONM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD

Announcement Date

18-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 151.95%

YoY- -19.21%

Quarter Report

Esso Malaysia 2Q2009 Financials - Announcement on Bursa LINK.doc

Latest QR

Upcoming QR

PETRONM's Result

PETRONM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	2,847,949	3,063,147	2,248,743	1,877,940	3,309,548	2,417,919	2,593,122	1.57%
YoY %	-7.03%	36.22%	19.75%	-43.26%	36.88%	-6.76%	-	-
Horiz. %	109.83%	118.13%	86.72%	72.42%	127.63%	93.24%	100.00%	-
PBT	-104,346	2,537	98,292	178,867	224,505	15,684	135,179	-
YoY %	-4,212.97%	-97.42%	-45.05%	-20.33%	1,331.43%	-88.40%	-	-
Horiz. %	-77.19%	1.88%	72.71%	132.32%	166.08%	11.60%	100.00%	-
Tax	29,197	-710	-27,522	-50,082	-65,106	-4,705	-41,906	-
YoY %	4,212.25%	97.42%	45.05%	23.08%	-1,283.76%	88.77%	-	-
Horiz. %	-69.67%	1.69%	65.68%	119.51%	155.36%	11.23%	100.00%	-
NP	-75,149	1,827	70,770	128,785	159,399	10,979	93,273	-
YoY %	-4,213.25%	-97.42%	-45.05%	-19.21%	1,351.85%	-88.23%	-	-
Horiz. %	-80.57%	1.96%	75.87%	138.07%	170.90%	11.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-75,149	1,827	70,770	128,785	159,399	10,979	93,273	-
YoY %	-4,213.25%	-97.42%	-45.05%	-19.21%	1,351.85%	-88.23%	-	-
Horiz. %	-80.57%	1.96%	75.87%	138.07%	170.90%	11.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	27.99%	28.00%	28.00%	29.00%	30.00%	31.00%	-
YoY %	-	-0.04%	0.00%	-3.45%	-3.33%	-3.23%	-	-
Horiz. %	-	90.29%	90.32%	90.32%	93.55%	96.77%	100.00%	-
Total Cost	2,923,098	3,061,320	2,177,973	1,749,155	3,150,149	2,406,940	2,499,849	2.63%
YoY %	-4.52%	40.56%	24.52%	-44.47%	30.88%	-3.72%	-	-
Horiz. %	116.93%	122.46%	87.12%	69.97%	126.01%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	861,667	851,862	621,263	548,078	853,730	631,961	713,741	3.18%
YoY %	1.15%	37.12%	13.35%	-35.80%	35.09%	-11.46%	-	-
Horiz. %	120.73%	119.35%	87.04%	76.79%	119.61%	88.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	861,667	851,862	621,263	548,078	853,730	631,961	713,741	3.18%
YoY %	1.15%	37.12%	13.35%	-35.80%	35.09%	-11.46%	-	-
Horiz. %	120.73%	119.35%	87.04%	76.79%	119.61%	88.54%	100.00%	-
NOSH	270,115	259,714	270,114	269,989	270,167	267,780	270,356	-0.01%
YoY %	4.00%	-3.85%	0.05%	-0.07%	0.89%	-0.95%	-	-
Horiz. %	99.91%	96.06%	99.91%	99.86%	99.93%	99.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	-2.64%	0.06%	3.15%	6.86%	4.82%	0.45%	3.60%	-
YoY %	-4,500.00%	-98.10%	-54.08%	42.32%	971.11%	-87.50%	-	-
Horiz. %	-73.33%	1.67%	87.50%	190.56%	133.89%	12.50%	100.00%	-
ROE	-8.72%	0.21%	11.39%	23.50%	18.67%	1.74%	13.07%	-
YoY %	-4,252.38%	-98.16%	-51.53%	25.87%	972.99%	-86.69%	-	-
Horiz. %	-66.72%	1.61%	87.15%	179.80%	142.85%	13.31%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	1,054.35	1,179.43	832.51	695.56	1,225.00	902.95	959.15	1.58%
YoY %	-10.61%	41.67%	19.69%	-43.22%	35.67%	-5.86%	-	-
Horiz. %	109.93%	122.97%	86.80%	72.52%	127.72%	94.14%	100.00%	-
EPS	-27.80	0.70	26.20	47.70	59.00	4.10	34.50	-
YoY %	-4,071.43%	-97.33%	-45.07%	-19.15%	1,339.02%	-88.12%	-	-
Horiz. %	-80.58%	2.03%	75.94%	138.26%	171.01%	11.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.19	3.28	2.30	2.03	3.16	2.36	2.64	3.20%
YoY %	-2.74%	42.61%	13.30%	-35.76%	33.90%	-10.61%	-	-
Horiz. %	120.83%	124.24%	87.12%	76.89%	119.70%	89.39%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 269,989
RPS	1,054.80	1,134.50	832.87	695.53	1,225.76	895.53	960.42	1.57%
YoY %	-7.03%	36.22%	19.75%	-43.26%	36.88%	-6.76%	-	-
Horiz. %	109.83%	118.13%	86.72%	72.42%	127.63%	93.24%	100.00%	-
EPS	-27.83	0.68	26.21	47.70	59.04	4.07	34.55	-
YoY %	-4,192.65%	-97.41%	-45.05%	-19.21%	1,350.61%	-88.22%	-	-
Horiz. %	-80.55%	1.97%	75.86%	138.06%	170.88%	11.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.1914	3.155	2.301	2.0299	3.162	2.3406	2.6435	3.18%
YoY %	1.15%	37.11%	13.36%	-35.80%	35.09%	-11.46%	-	-
Horiz. %	120.73%	119.35%	87.04%	76.79%	119.61%	88.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.31	5.09	2.53	2.24	2.40	2.92	2.35	-
P/RPS	0.31	0.43	0.30	0.32	0.20	0.32	0.25	3.64%
YoY %	-27.91%	43.33%	-6.25%	60.00%	-37.50%	28.00%	-	-
Horiz. %	124.00%	172.00%	120.00%	128.00%	80.00%	128.00%	100.00%	-
P/EPS	-11.90	723.56	9.66	4.70	4.07	71.22	6.81	-
YoY %	-101.64%	7,390.27%	105.53%	15.48%	-94.29%	945.81%	-	-
Horiz. %	-174.74%	10,624.96%	141.85%	69.02%	59.77%	1,045.81%	100.00%	-
EY	-8.41	0.14	10.36	21.29	24.58	1.40	14.68	-
YoY %	-6,107.14%	-98.65%	-51.34%	-13.38%	1,655.71%	-90.46%	-	-
Horiz. %	-57.29%	0.95%	70.57%	145.03%	167.44%	9.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.04	1.55	1.10	1.10	0.76	1.24	0.89	2.62%
YoY %	-32.90%	40.91%	0.00%	44.74%	-38.71%	39.33%	-	-
Horiz. %	116.85%	174.16%	123.60%	123.60%	85.39%	139.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	16/08/11	27/08/10	18/08/09	20/08/08	22/08/07	17/08/06	-
Price	2.90	4.34	2.63	2.30	2.48	2.49	2.34	-
P/RPS	0.28	0.37	0.32	0.33	0.20	0.28	0.24	2.60%
YoY %	-24.32%	15.62%	-3.03%	65.00%	-28.57%	16.67%	-	-
Horiz. %	116.67%	154.17%	133.33%	137.50%	83.33%	116.67%	100.00%	-
P/EPS	-10.42	616.95	10.04	4.82	4.20	60.73	6.78	-
YoY %	-101.69%	6,044.92%	108.30%	14.76%	-93.08%	795.72%	-	-
Horiz. %	-153.69%	9,099.56%	148.08%	71.09%	61.95%	895.72%	100.00%	-
EY	-9.59	0.16	9.96	20.74	23.79	1.65	14.74	-
YoY %	-6,093.75%	-98.39%	-51.98%	-12.82%	1,341.82%	-88.81%	-	-
Horiz. %	-65.06%	1.09%	67.57%	140.71%	161.40%	11.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	1.32	1.14	1.13	0.78	1.06	0.89	0.37%
YoY %	-31.06%	15.79%	0.88%	44.87%	-26.42%	19.10%	-	-
Horiz. %	102.25%	148.31%	128.09%	126.97%	87.64%	119.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos