[PETRONM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 34.97%
YoY- 133.35%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,266,494 10,875,817 9,840,162 9,025,758 8,427,445 8,320,964 8,878,692 17.15%
PBT 203,462 329,265 403,156 498,911 368,457 180,068 134,073 31.95%
Tax -50,039 -88,901 -109,591 -136,403 -99,878 -49,619 -36,740 22.80%
NP 153,423 240,364 293,565 362,508 268,579 130,449 97,333 35.32%
-
NP to SH 153,423 240,364 293,565 362,508 268,579 130,449 97,333 35.32%
-
Tax Rate 24.59% 27.00% 27.18% 27.34% 27.11% 27.56% 27.40% -
Total Cost 11,113,071 10,635,453 9,546,597 8,663,250 8,158,866 8,190,515 8,781,359 16.94%
-
Net Worth 888,814 849,213 851,862 913,254 758,793 635,461 621,263 26.88%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 888,814 849,213 851,862 913,254 758,793 635,461 621,263 26.88%
NOSH 270,000 270,450 259,714 270,193 270,033 269,263 270,114 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.36% 2.21% 2.98% 4.02% 3.19% 1.57% 1.10% -
ROE 17.26% 28.30% 34.46% 39.69% 35.40% 20.53% 15.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4,170.36 4,021.38 3,788.84 3,340.48 3,120.89 3,090.27 3,287.01 17.14%
EPS 56.79 88.88 113.03 134.17 99.46 48.45 36.03 35.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.14 3.28 3.38 2.81 2.36 2.30 26.87%
Adjusted Per Share Value based on latest NOSH - 270,193
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4,172.78 4,028.08 3,644.50 3,342.87 3,121.28 3,081.84 3,288.40 17.15%
EPS 56.82 89.02 108.73 134.26 99.47 48.31 36.05 35.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2919 3.1452 3.155 3.3824 2.8103 2.3536 2.301 26.88%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.54 3.39 5.09 4.15 2.74 2.75 2.53 -
P/RPS 0.08 0.08 0.13 0.12 0.09 0.09 0.08 0.00%
P/EPS 6.23 3.81 4.50 3.09 2.75 5.68 7.02 -7.63%
EY 16.04 26.22 22.21 32.33 36.30 17.62 14.24 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.55 1.23 0.98 1.17 1.10 -1.21%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 23/11/11 16/08/11 16/05/11 25/02/11 24/11/10 27/08/10 -
Price 3.76 3.45 4.34 4.41 3.08 2.77 2.63 -
P/RPS 0.09 0.09 0.11 0.13 0.10 0.09 0.08 8.14%
P/EPS 6.62 3.88 3.84 3.29 3.10 5.72 7.30 -6.29%
EY 15.10 25.76 26.04 30.42 32.29 17.49 13.70 6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.10 1.32 1.30 1.10 1.17 1.14 0.00%

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