[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 36.97%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,355,041 11,335,842 10,419,096 8,427,445 8,090,545 8,510,408 8,025,844 26.00%
PBT 220,085 435,276 860,404 368,457 272,341 365,878 338,588 -24.94%
Tax -61,620 -121,872 -240,904 -99,878 -76,256 -102,446 -94,804 -24.94%
NP 158,465 313,404 619,500 268,579 196,085 263,432 243,784 -24.94%
-
NP to SH 158,465 313,404 619,500 268,579 196,085 263,432 243,784 -24.94%
-
Tax Rate 28.00% 28.00% 28.00% 27.11% 28.00% 28.00% 28.00% -
Total Cost 11,196,576 11,022,438 9,799,596 8,158,866 7,894,460 8,246,976 7,782,060 27.41%
-
Net Worth 847,628 885,820 913,254 758,499 636,827 620,792 574,402 29.58%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 37,790 - - - -
Div Payout % - - - 14.07% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 847,628 885,820 913,254 758,499 636,827 620,792 574,402 29.58%
NOSH 269,945 270,067 270,193 269,928 269,842 269,909 269,672 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.40% 2.76% 5.95% 3.19% 2.42% 3.10% 3.04% -
ROE 18.70% 35.38% 67.83% 35.41% 30.79% 42.43% 42.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4,206.42 4,197.41 3,856.16 3,122.10 2,998.25 3,153.06 2,976.14 25.91%
EPS 58.67 116.00 229.60 99.50 72.67 97.60 90.40 -25.01%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 3.14 3.28 3.38 2.81 2.36 2.30 2.13 29.49%
Adjusted Per Share Value based on latest NOSH - 270,033
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4,205.57 4,198.46 3,858.92 3,121.28 2,996.50 3,152.00 2,972.54 26.00%
EPS 58.69 116.08 229.44 99.47 72.62 97.57 90.29 -24.94%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 3.1394 3.2808 3.3824 2.8093 2.3586 2.2992 2.1274 29.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.39 5.09 4.15 2.74 2.75 2.53 2.62 -
P/RPS 0.08 0.12 0.11 0.09 0.09 0.08 0.09 -7.54%
P/EPS 5.77 4.39 1.81 2.75 3.78 2.59 2.90 58.12%
EY 17.32 22.80 55.25 36.31 26.42 38.58 34.50 -36.80%
DY 0.00 0.00 0.00 5.11 0.00 0.00 0.00 -
P/NAPS 1.08 1.55 1.23 0.98 1.17 1.10 1.23 -8.29%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 16/08/11 16/05/11 25/02/11 24/11/10 27/08/10 20/05/10 -
Price 3.45 4.34 4.41 3.08 2.77 2.63 2.62 -
P/RPS 0.08 0.10 0.11 0.10 0.09 0.08 0.09 -7.54%
P/EPS 5.88 3.74 1.92 3.10 3.81 2.69 2.90 60.12%
EY 17.02 26.74 51.99 32.31 26.23 37.11 34.50 -37.53%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.10 1.32 1.30 1.10 1.17 1.14 1.23 -7.17%

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