[PETRONM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -95.55%
YoY- -95.31%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 11,565,816 11,503,558 11,338,138 11,199,362 11,006,928 11,266,494 11,355,041 1.23%
PBT 170,892 135,986 164,966 20,472 458,328 203,399 220,085 -15.50%
Tax -47,852 -37,815 -41,114 -5,778 -128,344 -50,024 -61,620 -15.50%
NP 123,040 98,171 123,852 14,694 329,984 153,375 158,465 -15.50%
-
NP to SH 123,040 98,171 123,852 14,694 329,984 153,375 158,465 -15.50%
-
Tax Rate 28.00% 27.81% 24.92% 28.22% 28.00% 24.59% 28.00% -
Total Cost 11,442,776 11,405,387 11,214,286 11,184,668 10,676,944 11,113,119 11,196,576 1.45%
-
Net Worth 971,999 954,739 944,127 850,248 963,141 888,276 847,628 9.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 37,758 - - - 37,799 - -
Div Payout % - 38.46% - - - 24.64% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 971,999 954,739 944,127 850,248 963,141 888,276 847,628 9.54%
NOSH 270,000 270,000 269,750 266,535 269,787 269,992 269,945 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.06% 0.85% 1.09% 0.13% 3.00% 1.36% 1.40% -
ROE 12.66% 10.28% 13.12% 1.73% 34.26% 17.27% 18.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4,283.64 4,265.31 4,203.19 4,201.82 4,079.85 4,172.88 4,206.42 1.21%
EPS 45.60 36.40 45.87 5.40 122.40 56.80 58.67 -15.45%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 3.60 3.54 3.50 3.19 3.57 3.29 3.14 9.53%
Adjusted Per Share Value based on latest NOSH - 270,115
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4,283.64 4,265.31 4,199.31 4,147.91 4,076.64 4,172.78 4,205.57 1.23%
EPS 45.60 36.40 45.87 5.44 122.22 56.81 58.69 -15.47%
DPS 0.00 14.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 3.60 3.54 3.4968 3.1491 3.5672 3.2899 3.1394 9.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.82 2.88 2.74 3.31 3.56 3.54 3.39 -
P/RPS 0.07 0.07 0.07 0.08 0.09 0.08 0.08 -8.50%
P/EPS 6.19 7.90 5.97 60.04 2.91 6.23 5.77 4.79%
EY 16.16 12.66 16.76 1.67 34.36 16.05 17.32 -4.51%
DY 0.00 4.86 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.78 0.83 0.78 1.04 1.00 1.08 1.08 -19.48%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 14/02/13 30/11/12 29/08/12 31/05/12 20/02/12 23/11/11 -
Price 3.53 2.80 2.80 2.90 3.37 3.76 3.45 -
P/RPS 0.08 0.07 0.07 0.07 0.08 0.09 0.08 0.00%
P/EPS 7.75 7.68 6.10 52.60 2.76 6.62 5.88 20.19%
EY 12.91 13.03 16.40 1.90 36.29 15.11 17.02 -16.81%
DY 0.00 5.00 0.00 0.00 0.00 3.72 0.00 -
P/NAPS 0.98 0.80 0.80 0.91 0.94 1.14 1.10 -7.40%

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