[PETRONM] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
14-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -22.72%
YoY- -35.8%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,150,293 10,901,029 11,128,100 11,503,558 11,266,494 8,427,445 8,032,440 0.24%
PBT 306,216 -85,771 -75,418 136,421 203,462 368,457 200,996 7.26%
Tax -85,617 21,294 11,172 -37,923 -50,039 -99,878 -55,478 7.49%
NP 220,599 -64,477 -64,246 98,498 153,423 268,579 145,518 7.17%
-
NP to SH 221,483 -64,477 -64,246 98,498 153,423 268,579 145,518 7.24%
-
Tax Rate 27.96% - - 27.80% 24.59% 27.11% 27.60% -
Total Cost 7,929,694 10,965,506 11,192,346 11,405,060 11,113,071 8,158,866 7,886,922 0.09%
-
Net Worth 981,504 758,699 861,300 955,799 888,814 758,793 509,169 11.55%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 54,000 - - - - - - -
Div Payout % 24.38% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 981,504 758,699 861,300 955,799 888,814 758,793 509,169 11.55%
NOSH 270,000 270,000 270,000 270,000 270,000 270,033 267,983 0.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.71% -0.59% -0.58% 0.86% 1.36% 3.19% 1.81% -
ROE 22.57% -8.50% -7.46% 10.31% 17.26% 35.40% 28.58% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,018.63 4,037.42 4,121.52 4,260.58 4,170.36 3,120.89 2,997.36 0.11%
EPS 82.03 -23.88 -23.79 36.48 56.79 99.46 54.30 7.11%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6352 2.81 3.19 3.54 3.29 2.81 1.90 11.41%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,018.63 4,037.42 4,121.52 4,260.58 4,172.78 3,121.28 2,974.98 0.24%
EPS 82.03 -23.88 -23.79 36.48 56.82 99.47 53.90 7.24%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6352 2.81 3.19 3.54 3.2919 2.8103 1.8858 11.55%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.00 2.59 3.00 2.88 3.54 2.74 2.58 -
P/RPS 0.17 0.06 0.07 0.07 0.08 0.09 0.09 11.17%
P/EPS 6.10 -10.85 -12.61 7.89 6.23 2.75 4.75 4.25%
EY 16.41 -9.22 -7.93 12.67 16.04 36.30 21.05 -4.06%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.92 0.94 0.81 1.08 0.98 1.36 0.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 24/02/15 20/02/14 14/02/13 20/02/12 25/02/11 24/02/10 -
Price 6.98 2.75 3.04 2.80 3.76 3.08 2.51 -
P/RPS 0.23 0.07 0.07 0.07 0.09 0.10 0.08 19.23%
P/EPS 8.51 -11.52 -12.78 7.68 6.62 3.10 4.62 10.71%
EY 11.75 -8.68 -7.83 13.03 15.10 32.29 21.63 -9.66%
DY 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.98 0.95 0.79 1.14 1.10 1.32 6.44%

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