[PETRONM] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -113.8%
YoY- 86.67%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,248,743 2,006,461 2,253,055 2,370,433 1,877,940 1,531,012 1,811,055 15.56%
PBT 98,292 84,647 -24,188 -24,678 178,867 70,995 -436,956 -
Tax -27,522 -23,701 7,573 6,910 -50,082 -19,879 109,496 -
NP 70,770 60,946 -16,615 -17,768 128,785 51,116 -327,460 -
-
NP to SH 70,770 60,946 -16,615 -17,768 128,785 51,116 -327,460 -
-
Tax Rate 28.00% 28.00% - - 28.00% 28.00% - -
Total Cost 2,177,973 1,945,515 2,269,670 2,388,201 1,749,155 1,479,896 2,138,515 1.22%
-
Net Worth 621,263 574,402 509,169 527,655 548,078 443,546 391,440 36.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 621,263 574,402 509,169 527,655 548,078 443,546 391,440 36.17%
NOSH 270,114 269,672 267,983 269,212 269,989 270,455 269,958 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.15% 3.04% -0.74% -0.75% 6.86% 3.34% -18.08% -
ROE 11.39% 10.61% -3.26% -3.37% 23.50% 11.52% -83.66% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 832.51 744.04 840.74 880.51 695.56 566.09 670.86 15.52%
EPS 26.20 22.60 -6.20 -6.60 47.70 18.90 -121.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.13 1.90 1.96 2.03 1.64 1.45 36.12%
Adjusted Per Share Value based on latest NOSH - 269,212
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 832.87 743.13 834.46 877.94 695.53 567.04 670.76 15.57%
EPS 26.21 22.57 -6.15 -6.58 47.70 18.93 -121.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.301 2.1274 1.8858 1.9543 2.0299 1.6428 1.4498 36.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.53 2.62 2.58 2.42 2.24 2.09 2.12 -
P/RPS 0.30 0.35 0.31 0.27 0.32 0.37 0.32 -4.22%
P/EPS 9.66 11.59 -41.61 -36.67 4.70 11.06 -1.75 -
EY 10.36 8.63 -2.40 -2.73 21.29 9.04 -57.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.23 1.36 1.23 1.10 1.27 1.46 -17.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 20/05/10 24/02/10 19/11/09 18/08/09 19/05/09 18/02/09 -
Price 2.63 2.62 2.51 2.65 2.30 2.32 2.11 -
P/RPS 0.32 0.35 0.30 0.30 0.33 0.41 0.31 2.14%
P/EPS 10.04 11.59 -40.48 -40.15 4.82 12.28 -1.74 -
EY 9.96 8.63 -2.47 -2.49 20.74 8.15 -57.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.23 1.32 1.35 1.13 1.41 1.46 -15.24%

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