[PETRONM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -90.28%
YoY- -64.2%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,032,440 11,735,217 9,740,487 9,336,444 8,269,287 6,198,140 4,774,443 9.04%
PBT 200,996 -329,725 76,151 7,222 34,150 19,349 87,185 14.92%
Tax -55,478 78,399 -18,979 -159 -14,422 -8,425 -30,170 10.67%
NP 145,518 -251,326 57,172 7,063 19,728 10,924 57,015 16.88%
-
NP to SH 145,518 -251,326 57,172 7,063 19,728 10,924 57,015 16.88%
-
Tax Rate 27.60% - 24.92% 2.20% 42.23% 43.54% 34.60% -
Total Cost 7,886,922 11,986,543 9,683,315 9,329,381 8,249,559 6,187,216 4,717,428 8.93%
-
Net Worth 512,957 391,431 666,107 638,386 651,294 650,038 548,532 -1.11%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 323 32,394 32,361 32,598 32,429 32,233 32,425 -53.58%
Div Payout % 0.22% 0.00% 56.60% 461.54% 164.38% 295.07% 56.87% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 512,957 391,431 666,107 638,386 651,294 650,038 548,532 -1.11%
NOSH 269,977 269,952 269,679 271,653 270,246 268,611 270,213 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.81% -2.14% 0.59% 0.08% 0.24% 0.18% 1.19% -
ROE 28.37% -64.21% 8.58% 1.11% 3.03% 1.68% 10.39% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,975.22 4,347.14 3,611.88 3,436.89 3,059.90 2,307.48 1,766.92 9.06%
EPS 53.90 -93.10 21.20 2.60 7.30 4.00 21.10 16.90%
DPS 0.12 12.00 12.00 12.00 12.00 12.00 12.00 -53.55%
NAPS 1.90 1.45 2.47 2.35 2.41 2.42 2.03 -1.09%
Adjusted Per Share Value based on latest NOSH - 269,664
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,974.98 4,346.38 3,607.59 3,457.94 3,062.70 2,295.61 1,768.31 9.04%
EPS 53.90 -93.08 21.17 2.62 7.31 4.05 21.12 16.88%
DPS 0.12 12.00 11.99 12.07 12.01 11.94 12.01 -53.55%
NAPS 1.8998 1.4497 2.4671 2.3644 2.4122 2.4076 2.0316 -1.11%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.58 2.12 2.06 2.99 2.50 2.66 2.52 -
P/RPS 0.09 0.05 0.06 0.09 0.08 0.12 0.14 -7.09%
P/EPS 4.79 -2.28 9.72 115.00 34.25 65.41 11.94 -14.10%
EY 20.89 -43.92 10.29 0.87 2.92 1.53 8.37 16.45%
DY 0.05 5.66 5.83 4.01 4.80 4.51 4.76 -53.16%
P/NAPS 1.36 1.46 0.83 1.27 1.04 1.10 1.24 1.55%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 18/02/09 20/02/08 26/02/07 23/02/06 24/02/05 19/02/04 -
Price 2.51 2.11 2.13 3.20 2.52 2.69 2.50 -
P/RPS 0.08 0.05 0.06 0.09 0.08 0.12 0.14 -8.89%
P/EPS 4.66 -2.27 10.05 123.08 34.52 66.14 11.85 -14.39%
EY 21.47 -44.12 9.95 0.81 2.90 1.51 8.44 16.82%
DY 0.05 5.69 5.63 3.75 4.76 4.46 4.80 -53.23%
P/NAPS 1.32 1.46 0.86 1.36 1.05 1.11 1.23 1.18%

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