[PETRONM] QoQ TTM 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- 105.89%
YoY- 84.57%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,875,817 9,840,162 9,025,758 8,427,445 8,320,964 8,878,692 8,507,889 17.76%
PBT 329,265 403,156 498,911 368,457 180,068 134,073 214,648 32.97%
Tax -88,901 -109,591 -136,403 -99,878 -49,619 -36,740 -59,300 30.95%
NP 240,364 293,565 362,508 268,579 130,449 97,333 155,348 33.73%
-
NP to SH 240,364 293,565 362,508 268,579 130,449 97,333 155,348 33.73%
-
Tax Rate 27.00% 27.18% 27.34% 27.11% 27.56% 27.40% 27.63% -
Total Cost 10,635,453 9,546,597 8,663,250 8,158,866 8,190,515 8,781,359 8,352,541 17.46%
-
Net Worth 849,213 851,862 913,254 758,793 635,461 621,263 574,402 29.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 849,213 851,862 913,254 758,793 635,461 621,263 574,402 29.74%
NOSH 270,450 259,714 270,193 270,033 269,263 270,114 269,672 0.19%
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 2.21% 2.98% 4.02% 3.19% 1.57% 1.10% 1.83% -
ROE 28.30% 34.46% 39.69% 35.40% 20.53% 15.67% 27.05% -
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 4,021.38 3,788.84 3,340.48 3,120.89 3,090.27 3,287.01 3,154.90 17.54%
EPS 88.88 113.03 134.17 99.46 48.45 36.03 57.61 33.48%
DPS 0.00 0.00 0.00 0.00 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 4,028.08 3,644.50 3,342.87 3,121.28 3,081.84 3,288.40 3,151.07 17.76%
EPS 89.02 108.73 134.26 99.47 48.31 36.05 57.54 33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1452 3.155 3.3824 2.8103 2.3536 2.301 2.1274 29.74%
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 0.08 0.13 0.12 0.09 0.09 0.08 0.08 0.00%
P/EPS 3.81 4.50 3.09 2.75 5.68 7.02 4.55 -11.15%
EY 26.22 22.21 32.33 36.30 17.62 14.24 21.99 12.43%
DY 0.00 0.00 0.00 0.00 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 0.09 0.11 0.13 0.10 0.09 0.08 0.08 8.16%
P/EPS 3.88 3.84 3.29 3.10 5.72 7.30 4.55 -10.06%
EY 25.76 26.04 30.42 32.29 17.49 13.70 21.99 11.11%
DY 0.00 0.00 0.00 0.00 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