[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 120.34%
YoY- 2.25%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 8,032,440 5,779,385 3,408,952 1,531,012 11,735,217 9,924,162 6,262,999 17.99%
PBT 200,996 225,184 249,862 70,995 -329,725 107,231 294,915 -22.50%
Tax -55,478 -63,051 -69,961 -19,879 78,399 -31,097 -85,525 -25.00%
NP 145,518 162,133 179,901 51,116 -251,326 76,134 209,390 -21.48%
-
NP to SH 145,518 162,133 179,901 51,116 -251,326 76,134 209,390 -21.48%
-
Tax Rate 27.60% 28.00% 28.00% 28.00% - 29.00% 29.00% -
Total Cost 7,886,922 5,617,252 3,229,051 1,479,896 11,986,543 9,848,028 6,053,609 19.23%
-
Net Worth 512,957 529,634 548,346 443,546 391,431 718,143 852,670 -28.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 323 - - - 32,394 - - -
Div Payout % 0.22% - - - 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 512,957 529,634 548,346 443,546 391,431 718,143 852,670 -28.67%
NOSH 269,977 270,221 270,121 270,455 269,952 269,978 269,832 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.81% 2.81% 5.28% 3.34% -2.14% 0.77% 3.34% -
ROE 28.37% 30.61% 32.81% 11.52% -64.21% 10.60% 24.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,975.22 2,138.76 1,262.01 566.09 4,347.14 3,675.91 2,321.07 17.94%
EPS 53.90 60.00 66.60 18.90 -93.10 28.20 77.60 -21.51%
DPS 0.12 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.90 1.96 2.03 1.64 1.45 2.66 3.16 -28.69%
Adjusted Per Share Value based on latest NOSH - 270,455
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,974.98 2,140.51 1,262.57 567.04 4,346.38 3,675.62 2,319.63 17.99%
EPS 53.90 60.05 66.63 18.93 -93.08 28.20 77.55 -21.48%
DPS 0.12 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.8998 1.9616 2.0309 1.6428 1.4497 2.6598 3.158 -28.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.58 2.42 2.24 2.09 2.12 2.43 2.40 -
P/RPS 0.09 0.11 0.18 0.37 0.05 0.07 0.10 -6.76%
P/EPS 4.79 4.03 3.36 11.06 -2.28 8.62 3.09 33.83%
EY 20.89 24.79 29.73 9.04 -43.92 11.60 32.33 -25.20%
DY 0.05 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 1.36 1.23 1.10 1.27 1.46 0.91 0.76 47.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 18/08/09 19/05/09 18/02/09 19/11/08 20/08/08 -
Price 2.51 2.65 2.30 2.32 2.11 2.14 2.48 -
P/RPS 0.08 0.12 0.18 0.41 0.05 0.06 0.11 -19.08%
P/EPS 4.66 4.42 3.45 12.28 -2.27 7.59 3.20 28.38%
EY 21.47 22.64 28.96 8.15 -44.12 13.18 31.29 -22.15%
DY 0.05 0.00 0.00 0.00 5.69 0.00 0.00 -
P/NAPS 1.32 1.35 1.13 1.41 1.46 0.80 0.78 41.87%

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