[PETRONM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.49%
YoY- 94.93%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,979,524 2,750,213 2,359,536 2,253,055 1,811,055 2,938,128 2,029,178 6.60%
PBT 12,463 38,398 164,201 -24,188 -436,956 14,387 -71,799 -
Tax -7,029 -3,824 -42,686 7,573 109,496 -450 24,338 -
NP 5,434 34,574 121,515 -16,615 -327,460 13,937 -47,461 -
-
NP to SH 5,434 34,574 121,515 -16,615 -327,460 13,937 -47,461 -
-
Tax Rate 56.40% 9.96% 26.00% - - 3.13% - -
Total Cost 2,974,090 2,715,639 2,238,021 2,269,670 2,138,515 2,924,191 2,076,639 6.16%
-
Net Worth 961,817 888,814 758,793 509,169 391,440 662,007 633,712 7.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 961,817 888,814 758,793 509,169 391,440 662,007 633,712 7.19%
NOSH 270,000 270,156 270,033 267,983 269,958 268,019 269,664 0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.18% 1.26% 5.15% -0.74% -18.08% 0.47% -2.34% -
ROE 0.56% 3.89% 16.01% -3.26% -83.66% 2.11% -7.49% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,096.62 1,018.01 873.79 840.74 670.86 1,096.24 752.48 6.47%
EPS 2.00 12.80 45.00 -6.20 -121.30 5.20 -17.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.29 2.81 1.90 1.45 2.47 2.35 7.06%
Adjusted Per Share Value based on latest NOSH - 267,983
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,096.62 1,018.60 873.90 834.46 670.76 1,088.20 751.55 6.49%
EPS 2.00 12.81 45.01 -6.15 -121.28 5.16 -17.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.2919 2.8103 1.8858 1.4498 2.4519 2.3471 7.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.88 3.54 2.74 2.58 2.12 2.06 2.99 -
P/RPS 0.26 0.35 0.31 0.31 0.32 0.19 0.40 -6.92%
P/EPS 142.74 27.66 6.09 -41.61 -1.75 39.62 -16.99 -
EY 0.70 3.62 16.42 -2.40 -57.22 2.52 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 0.98 1.36 1.46 0.83 1.27 -6.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 14/02/13 20/02/12 25/02/11 24/02/10 18/02/09 20/02/08 26/02/07 -
Price 2.80 3.76 3.08 2.51 2.11 2.13 3.20 -
P/RPS 0.26 0.37 0.35 0.30 0.31 0.19 0.43 -8.03%
P/EPS 138.77 29.38 6.84 -40.48 -1.74 40.96 -18.18 -
EY 0.72 3.40 14.61 -2.47 -57.49 2.44 -5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.14 1.10 1.32 1.46 0.86 1.36 -8.45%

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