[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -25.57%
YoY- -9.29%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,335,842 10,419,096 8,427,445 8,090,545 8,510,408 8,025,844 8,032,440 25.89%
PBT 435,276 860,404 368,457 272,341 365,878 338,588 200,996 67.62%
Tax -121,872 -240,904 -99,878 -76,256 -102,446 -94,804 -55,478 69.23%
NP 313,404 619,500 268,579 196,085 263,432 243,784 145,518 67.00%
-
NP to SH 313,404 619,500 268,579 196,085 263,432 243,784 145,518 67.00%
-
Tax Rate 28.00% 28.00% 27.11% 28.00% 28.00% 28.00% 27.60% -
Total Cost 11,022,438 9,799,596 8,158,866 7,894,460 8,246,976 7,782,060 7,886,922 25.07%
-
Net Worth 885,820 913,254 758,499 636,827 620,792 574,402 512,957 44.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 37,790 - - - 323 -
Div Payout % - - 14.07% - - - 0.22% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 885,820 913,254 758,499 636,827 620,792 574,402 512,957 44.08%
NOSH 270,067 270,193 269,928 269,842 269,909 269,672 269,977 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.76% 5.95% 3.19% 2.42% 3.10% 3.04% 1.81% -
ROE 35.38% 67.83% 35.41% 30.79% 42.43% 42.44% 28.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4,197.41 3,856.16 3,122.10 2,998.25 3,153.06 2,976.14 2,975.22 25.86%
EPS 116.00 229.60 99.50 72.67 97.60 90.40 53.90 66.92%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 0.12 -
NAPS 3.28 3.38 2.81 2.36 2.30 2.13 1.90 44.05%
Adjusted Per Share Value based on latest NOSH - 269,263
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4,198.46 3,858.92 3,121.28 2,996.50 3,152.00 2,972.54 2,974.98 25.89%
EPS 116.08 229.44 99.47 72.62 97.57 90.29 53.90 67.00%
DPS 0.00 0.00 14.00 0.00 0.00 0.00 0.12 -
NAPS 3.2808 3.3824 2.8093 2.3586 2.2992 2.1274 1.8998 44.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.09 4.15 2.74 2.75 2.53 2.62 2.58 -
P/RPS 0.12 0.11 0.09 0.09 0.08 0.09 0.09 21.20%
P/EPS 4.39 1.81 2.75 3.78 2.59 2.90 4.79 -5.66%
EY 22.80 55.25 36.31 26.42 38.58 34.50 20.89 6.02%
DY 0.00 0.00 5.11 0.00 0.00 0.00 0.05 -
P/NAPS 1.55 1.23 0.98 1.17 1.10 1.23 1.36 9.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 16/05/11 25/02/11 24/11/10 27/08/10 20/05/10 24/02/10 -
Price 4.34 4.41 3.08 2.77 2.63 2.62 2.51 -
P/RPS 0.10 0.11 0.10 0.09 0.08 0.09 0.08 16.08%
P/EPS 3.74 1.92 3.10 3.81 2.69 2.90 4.66 -13.67%
EY 26.74 51.99 32.31 26.23 37.11 34.50 21.47 15.80%
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.05 -
P/NAPS 1.32 1.30 1.10 1.17 1.14 1.23 1.32 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