[PETRONM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 88.81%
YoY- -105.71%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,823,849 2,161,298 2,621,028 2,814,754 2,903,923 2,848,360 1,812,705 0.10%
PBT 60,770 107,477 -9,426 -6,782 113,489 -52,574 21,317 19.05%
Tax -13,981 -33,318 762 1,894 -27,947 14,721 -5,969 15.22%
NP 46,789 74,159 -8,664 -4,888 85,542 -37,853 15,348 20.39%
-
NP to SH 46,789 74,159 -8,664 -4,888 85,542 -37,853 15,348 20.39%
-
Tax Rate 23.01% 31.00% - - 24.63% - 28.00% -
Total Cost 1,777,060 2,087,139 2,629,692 2,819,642 2,818,381 2,886,213 1,797,357 -0.18%
-
Net Worth 1,052,433 964,385 809,542 896,399 945,121 849,213 635,461 8.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,052,433 964,385 809,542 896,399 945,121 849,213 635,461 8.76%
NOSH 270,000 270,000 270,000 270,000 270,034 270,450 269,263 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.57% 3.43% -0.33% -0.17% 2.95% -1.33% 0.85% -
ROE 4.45% 7.69% -1.07% -0.55% 9.05% -4.46% 2.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 675.50 800.48 968.06 1,042.50 1,075.39 1,053.19 673.21 0.05%
EPS 17.33 27.47 -3.20 -1.80 31.70 -14.00 5.70 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8979 3.5718 2.99 3.32 3.50 3.14 2.36 8.71%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 675.50 800.48 968.06 1,042.50 1,075.53 1,054.95 671.37 0.10%
EPS 17.33 27.47 -3.20 -1.80 31.68 -14.02 5.68 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8979 3.5718 2.99 3.32 3.5004 3.1452 2.3536 8.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.00 2.99 2.82 3.24 2.74 3.39 2.75 -
P/RPS 0.59 0.37 0.29 0.31 0.25 0.32 0.41 6.24%
P/EPS 23.08 10.89 -88.12 -178.97 8.65 -24.22 48.25 -11.55%
EY 4.33 9.19 -1.13 -0.56 11.56 -4.13 2.07 13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 0.94 0.98 0.78 1.08 1.17 -2.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 20/11/14 20/11/13 30/11/12 23/11/11 24/11/10 -
Price 4.36 3.36 2.71 3.15 2.80 3.45 2.77 -
P/RPS 0.65 0.42 0.28 0.30 0.26 0.33 0.41 7.97%
P/EPS 25.16 12.23 -84.69 -174.00 8.84 -24.65 48.60 -10.38%
EY 3.97 8.17 -1.18 -0.57 11.31 -4.06 2.06 11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 0.91 0.95 0.80 1.10 1.17 -0.72%

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