[PETRONM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.14%
YoY- -119.19%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,083,910 8,355,868 11,481,370 11,091,436 11,338,138 11,355,041 8,090,545 -2.18%
PBT 226,954 394,888 -27,810 -32,996 164,966 220,085 272,341 -2.99%
Tax -60,377 -122,413 5,284 9,232 -41,114 -61,620 -76,256 -3.81%
NP 166,577 272,474 -22,526 -23,764 123,852 158,465 196,085 -2.67%
-
NP to SH 166,577 272,474 -22,526 -23,764 123,852 158,465 196,085 -2.67%
-
Tax Rate 26.60% 31.00% - - 24.92% 28.00% 28.00% -
Total Cost 6,917,333 8,083,393 11,503,897 11,115,200 11,214,286 11,196,576 7,894,460 -2.17%
-
Net Worth 1,052,433 964,385 801,841 896,399 944,127 847,628 636,827 8.72%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,052,433 964,385 801,841 896,399 944,127 847,628 636,827 8.72%
NOSH 270,000 270,000 270,000 270,000 269,750 269,945 269,842 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.35% 3.26% -0.20% -0.21% 1.09% 1.40% 2.42% -
ROE 15.83% 28.25% -2.81% -2.65% 13.12% 18.70% 30.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,623.67 3,094.77 4,281.30 4,107.94 4,203.19 4,206.42 2,998.25 -2.19%
EPS 61.69 100.92 -8.40 -8.80 45.87 58.67 72.67 -2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8979 3.5718 2.99 3.32 3.50 3.14 2.36 8.71%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,623.67 3,094.77 4,281.30 4,107.94 4,199.31 4,205.57 2,996.50 -2.18%
EPS 61.69 100.92 -8.40 -8.80 45.87 58.69 72.62 -2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8979 3.5718 2.99 3.32 3.4968 3.1394 2.3586 8.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.00 2.99 2.82 3.24 2.74 3.39 2.75 -
P/RPS 0.15 0.10 0.07 0.08 0.07 0.08 0.09 8.87%
P/EPS 6.48 2.96 -33.57 -36.81 5.97 5.77 3.78 9.39%
EY 15.42 33.75 -2.98 -2.72 16.76 17.32 26.42 -8.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 0.94 0.98 0.78 1.08 1.17 -2.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 20/11/14 20/11/13 30/11/12 23/11/11 24/11/10 -
Price 4.36 3.36 2.71 3.15 2.80 3.45 2.77 -
P/RPS 0.17 0.11 0.06 0.08 0.07 0.08 0.09 11.17%
P/EPS 7.07 3.33 -32.26 -35.79 6.10 5.88 3.81 10.84%
EY 14.15 30.03 -3.10 -2.79 16.40 17.02 26.23 -9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 0.91 0.95 0.80 1.10 1.17 -0.72%

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