[PETRONM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 67.23%
YoY- 1819.86%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,533,774 9,016,632 11,614,277 11,394,926 11,198,254 9,840,162 8,878,692 -2.69%
PBT 226,973 114,349 -68,884 108,065 -3,940 403,156 134,073 9.16%
Tax -58,427 -40,399 9,343 -29,965 8,008 -109,591 -36,740 8.03%
NP 168,546 73,950 -59,541 78,100 4,068 293,565 97,333 9.57%
-
NP to SH 169,430 73,950 -59,541 78,100 4,068 293,565 97,333 9.66%
-
Tax Rate 25.74% 35.33% - 27.73% - 27.18% 27.40% -
Total Cost 7,365,228 8,942,682 11,673,818 11,316,826 11,194,186 9,546,597 8,781,359 -2.88%
-
Net Worth 1,005,642 890,217 815,399 901,799 861,667 851,862 621,263 8.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 54,000 - - - - - - -
Div Payout % 31.87% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,005,642 890,217 815,399 901,799 861,667 851,862 621,263 8.35%
NOSH 270,000 270,000 270,000 270,000 270,000 259,714 270,114 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.24% 0.82% -0.51% 0.69% 0.04% 2.98% 1.10% -
ROE 16.85% 8.31% -7.30% 8.66% 0.47% 34.46% 15.67% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,790.29 3,339.49 4,301.58 4,220.34 4,145.73 3,788.84 3,287.01 -2.69%
EPS 62.75 27.39 -22.05 28.93 1.51 113.03 36.03 9.67%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7246 3.2971 3.02 3.34 3.19 3.28 2.30 8.35%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,790.29 3,339.49 4,301.58 4,220.34 4,147.50 3,644.50 3,288.40 -2.69%
EPS 62.75 27.39 -22.05 28.93 1.51 108.73 36.05 9.66%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7246 3.2971 3.02 3.34 3.1914 3.155 2.301 8.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.73 2.85 2.89 3.25 3.31 5.09 2.53 -
P/RPS 0.13 0.09 0.07 0.08 0.08 0.13 0.08 8.42%
P/EPS 5.94 10.41 -13.11 11.24 219.78 4.50 7.02 -2.74%
EY 16.82 9.61 -7.63 8.90 0.45 22.21 14.24 2.81%
DY 5.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.96 0.97 1.04 1.55 1.10 -1.57%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 25/08/15 22/08/14 30/08/13 29/08/12 16/08/11 27/08/10 -
Price 4.24 2.86 2.89 3.23 2.90 4.34 2.63 -
P/RPS 0.15 0.09 0.07 0.08 0.07 0.11 0.08 11.03%
P/EPS 6.76 10.44 -13.11 11.17 192.56 3.84 7.30 -1.27%
EY 14.80 9.58 -7.63 8.96 0.52 26.04 13.70 1.29%
DY 4.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.87 0.96 0.97 0.91 1.32 1.14 0.00%

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
Post a Comment