[PETRONM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.13%
YoY- -283.55%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,253,817 10,875,817 8,320,964 7,590,440 12,862,290 8,831,537 9,511,901 2.83%
PBT 162,123 329,265 180,068 -211,772 121,618 -10,035 67,889 15.59%
Tax -34,660 -88,901 -49,619 46,445 -31,547 5,809 -25,334 5.35%
NP 127,463 240,364 130,449 -165,327 90,071 -4,226 42,555 20.04%
-
NP to SH 127,463 240,364 130,449 -165,327 90,071 -4,226 42,555 20.04%
-
Tax Rate 21.38% 27.00% 27.56% - 25.94% - 37.32% -
Total Cost 11,126,354 10,635,453 8,190,515 7,755,767 12,772,219 8,835,763 9,469,346 2.72%
-
Net Worth 945,121 849,213 635,461 527,655 717,532 647,975 679,095 5.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 945,121 849,213 635,461 527,655 717,532 647,975 679,095 5.65%
NOSH 270,000 270,450 269,263 269,212 269,748 267,758 269,482 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.13% 2.21% 1.57% -2.18% 0.70% -0.05% 0.45% -
ROE 13.49% 28.30% 20.53% -31.33% 12.55% -0.65% 6.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4,167.55 4,021.38 3,090.27 2,819.50 4,768.24 3,298.32 3,529.69 2.80%
EPS 47.20 88.88 48.45 -61.41 33.39 -1.58 15.79 20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.50 3.14 2.36 1.96 2.66 2.42 2.52 5.62%
Adjusted Per Share Value based on latest NOSH - 269,212
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4,168.08 4,028.08 3,081.84 2,811.27 4,763.81 3,270.94 3,522.93 2.83%
EPS 47.21 89.02 48.31 -61.23 33.36 -1.57 15.76 20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5004 3.1452 2.3536 1.9543 2.6575 2.3999 2.5152 5.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.74 3.39 2.75 2.42 2.43 2.46 3.60 -
P/RPS 0.07 0.08 0.09 0.09 0.05 0.07 0.10 -5.76%
P/EPS 5.80 3.81 5.68 -3.94 7.28 -155.87 22.80 -20.38%
EY 17.23 26.22 17.62 -25.38 13.74 -0.64 4.39 25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.08 1.17 1.23 0.91 1.02 1.43 -9.60%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 24/11/10 19/11/09 19/11/08 21/11/07 22/11/06 -
Price 2.80 3.45 2.77 2.65 2.14 2.43 3.50 -
P/RPS 0.07 0.09 0.09 0.09 0.04 0.07 0.10 -5.76%
P/EPS 5.93 3.88 5.72 -4.32 6.41 -153.96 22.16 -19.70%
EY 16.86 25.76 17.49 -23.17 15.60 -0.65 4.51 24.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.10 1.17 1.35 0.80 1.00 1.39 -8.78%

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