[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -58.12%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,427,445 6,067,909 4,255,204 2,006,461 8,032,440 5,779,385 3,408,952 82.52%
PBT 368,457 204,256 182,939 84,647 200,996 225,184 249,862 29.46%
Tax -99,878 -57,192 -51,223 -23,701 -55,478 -63,051 -69,961 26.70%
NP 268,579 147,064 131,716 60,946 145,518 162,133 179,901 30.52%
-
NP to SH 268,579 147,064 131,716 60,946 145,518 162,133 179,901 30.52%
-
Tax Rate 27.11% 28.00% 28.00% 28.00% 27.60% 28.00% 28.00% -
Total Cost 8,158,866 5,920,845 4,123,488 1,945,515 7,886,922 5,617,252 3,229,051 85.19%
-
Net Worth 758,499 636,827 620,792 574,402 512,957 529,634 548,346 24.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 37,790 - - - 323 - - -
Div Payout % 14.07% - - - 0.22% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 758,499 636,827 620,792 574,402 512,957 529,634 548,346 24.07%
NOSH 269,928 269,842 269,909 269,672 269,977 270,221 270,121 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.19% 2.42% 3.10% 3.04% 1.81% 2.81% 5.28% -
ROE 35.41% 23.09% 21.22% 10.61% 28.37% 30.61% 32.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3,122.10 2,248.69 1,576.53 744.04 2,975.22 2,138.76 1,262.01 82.61%
EPS 99.50 54.50 48.80 22.60 53.90 60.00 66.60 30.59%
DPS 14.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 2.81 2.36 2.30 2.13 1.90 1.96 2.03 24.13%
Adjusted Per Share Value based on latest NOSH - 269,672
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3,121.28 2,247.37 1,576.00 743.13 2,974.98 2,140.51 1,262.57 82.53%
EPS 99.47 54.47 48.78 22.57 53.90 60.05 66.63 30.52%
DPS 14.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 2.8093 2.3586 2.2992 2.1274 1.8998 1.9616 2.0309 24.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.74 2.75 2.53 2.62 2.58 2.42 2.24 -
P/RPS 0.09 0.12 0.16 0.35 0.09 0.11 0.18 -36.92%
P/EPS 2.75 5.05 5.18 11.59 4.79 4.03 3.36 -12.47%
EY 36.31 19.82 19.29 8.63 20.89 24.79 29.73 14.21%
DY 5.11 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.98 1.17 1.10 1.23 1.36 1.23 1.10 -7.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 27/08/10 20/05/10 24/02/10 19/11/09 18/08/09 -
Price 3.08 2.77 2.63 2.62 2.51 2.65 2.30 -
P/RPS 0.10 0.12 0.17 0.35 0.08 0.12 0.18 -32.34%
P/EPS 3.10 5.08 5.39 11.59 4.66 4.42 3.45 -6.86%
EY 32.31 19.68 18.56 8.63 21.47 22.64 28.96 7.54%
DY 4.55 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.10 1.17 1.14 1.23 1.32 1.35 1.13 -1.77%

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