[PETRONM] QoQ Cumulative 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- 11.65%
YoY- -9.29%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 5,667,921 2,604,774 8,427,445 6,067,909 4,255,204 2,006,461 8,032,440 -20.79%
PBT 217,638 215,101 368,457 204,256 182,939 84,647 200,996 5.46%
Tax -60,936 -60,226 -99,878 -57,192 -51,223 -23,701 -55,478 6.47%
NP 156,702 154,875 268,579 147,064 131,716 60,946 145,518 5.07%
-
NP to SH 156,702 154,875 268,579 147,064 131,716 60,946 145,518 5.07%
-
Tax Rate 28.00% 28.00% 27.11% 28.00% 28.00% 28.00% 27.60% -
Total Cost 5,511,219 2,449,899 8,158,866 5,920,845 4,123,488 1,945,515 7,886,922 -21.30%
-
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 17.69% 16.96% 35.41% 23.09% 21.22% 10.61% 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 2,098.71 964.04 3,122.10 2,248.69 1,576.53 744.04 2,975.22 -20.80%
EPS 58.00 57.40 99.50 54.50 48.80 22.60 53.90 5.02%
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 2,099.23 964.73 3,121.28 2,247.37 1,576.00 743.13 2,974.98 -20.79%
EPS 58.04 57.36 99.47 54.47 48.78 22.57 53.90 5.07%
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 0.24 0.43 0.09 0.12 0.16 0.35 0.09 92.64%
P/EPS 8.77 7.24 2.75 5.05 5.18 11.59 4.79 49.82%
EY 11.40 13.81 36.31 19.82 19.29 8.63 20.89 -33.29%
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 0.21 0.46 0.10 0.12 0.17 0.35 0.08 90.62%
P/EPS 7.48 7.69 3.10 5.08 5.39 11.59 4.66 37.21%
EY 13.37 13.00 32.31 19.68 18.56 8.63 21.47 -27.13%
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