[PETRONM] QoQ Cumulative 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- 82.63%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 8,516,281 5,667,921 2,604,774 8,427,445 6,067,909 4,255,204 2,006,461 161.91%
PBT 165,064 217,638 215,101 368,457 204,256 182,939 84,647 56.02%
Tax -46,215 -60,936 -60,226 -99,878 -57,192 -51,223 -23,701 56.01%
NP 118,849 156,702 154,875 268,579 147,064 131,716 60,946 56.02%
-
NP to SH 118,849 156,702 154,875 268,579 147,064 131,716 60,946 56.02%
-
Tax Rate 28.00% 28.00% 28.00% 27.11% 28.00% 28.00% 28.00% -
Total Cost 8,397,432 5,511,219 2,449,899 8,158,866 5,920,845 4,123,488 1,945,515 164.86%
-
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 14.02% 17.69% 16.96% 35.41% 23.09% 21.22% 10.61% -
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 3,154.82 2,098.71 964.04 3,122.10 2,248.69 1,576.53 744.04 161.74%
EPS 44.00 58.00 57.40 99.50 54.50 48.80 22.60 55.85%
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 3,154.18 2,099.23 964.73 3,121.28 2,247.37 1,576.00 743.13 161.91%
EPS 44.02 58.04 57.36 99.47 54.47 48.78 22.57 56.03%
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 0.11 0.24 0.43 0.09 0.12 0.16 0.35 -53.74%
P/EPS 7.70 8.77 7.24 2.75 5.05 5.18 11.59 -23.84%
EY 12.99 11.40 13.81 36.31 19.82 19.29 8.63 31.30%
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 0.11 0.21 0.46 0.10 0.12 0.17 0.35 -53.74%
P/EPS 7.84 7.48 7.69 3.10 5.08 5.39 11.59 -22.92%
EY 12.76 13.37 13.00 32.31 19.68 18.56 8.63 29.75%
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