[PETRONM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.49%
YoY- 94.93%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,812,705 2,248,743 2,006,461 2,253,055 2,370,433 1,877,940 1,531,012 11.90%
PBT 21,317 98,292 84,647 -24,188 -24,678 178,867 70,995 -55.12%
Tax -5,969 -27,522 -23,701 7,573 6,910 -50,082 -19,879 -55.12%
NP 15,348 70,770 60,946 -16,615 -17,768 128,785 51,116 -55.12%
-
NP to SH 15,348 70,770 60,946 -16,615 -17,768 128,785 51,116 -55.12%
-
Tax Rate 28.00% 28.00% 28.00% - - 28.00% 28.00% -
Total Cost 1,797,357 2,177,973 1,945,515 2,269,670 2,388,201 1,749,155 1,479,896 13.81%
-
Net Worth 635,461 621,263 574,402 509,169 527,655 548,078 443,546 27.05%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 635,461 621,263 574,402 509,169 527,655 548,078 443,546 27.05%
NOSH 269,263 270,114 269,672 267,983 269,212 269,989 270,455 -0.29%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.85% 3.15% 3.04% -0.74% -0.75% 6.86% 3.34% -
ROE 2.42% 11.39% 10.61% -3.26% -3.37% 23.50% 11.52% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 673.21 832.51 744.04 840.74 880.51 695.56 566.09 12.23%
EPS 5.70 26.20 22.60 -6.20 -6.60 47.70 18.90 -54.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.30 2.13 1.90 1.96 2.03 1.64 27.43%
Adjusted Per Share Value based on latest NOSH - 267,983
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 671.37 832.87 743.13 834.46 877.94 695.53 567.04 11.90%
EPS 5.68 26.21 22.57 -6.15 -6.58 47.70 18.93 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3536 2.301 2.1274 1.8858 1.9543 2.0299 1.6428 27.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.75 2.53 2.62 2.58 2.42 2.24 2.09 -
P/RPS 0.41 0.30 0.35 0.31 0.27 0.32 0.37 7.07%
P/EPS 48.25 9.66 11.59 -41.61 -36.67 4.70 11.06 166.75%
EY 2.07 10.36 8.63 -2.40 -2.73 21.29 9.04 -62.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.23 1.36 1.23 1.10 1.27 -5.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 20/05/10 24/02/10 19/11/09 18/08/09 19/05/09 -
Price 2.77 2.63 2.62 2.51 2.65 2.30 2.32 -
P/RPS 0.41 0.32 0.35 0.30 0.30 0.33 0.41 0.00%
P/EPS 48.60 10.04 11.59 -40.48 -40.15 4.82 12.28 149.99%
EY 2.06 9.96 8.63 -2.47 -2.49 20.74 8.15 -59.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 1.23 1.32 1.35 1.13 1.41 -11.68%

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