[PETRONM] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.82%
YoY- 709.46%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 8,427,445 8,032,440 11,735,217 9,740,487 9,336,444 8,269,287 6,198,140 5.25%
PBT 368,457 200,996 -329,725 76,151 7,222 34,150 19,349 63.37%
Tax -99,878 -55,478 78,399 -18,979 -159 -14,422 -8,425 50.97%
NP 268,579 145,518 -251,326 57,172 7,063 19,728 10,924 70.48%
-
NP to SH 268,579 145,518 -251,326 57,172 7,063 19,728 10,924 70.48%
-
Tax Rate 27.11% 27.60% - 24.92% 2.20% 42.23% 43.54% -
Total Cost 8,158,866 7,886,922 11,986,543 9,683,315 9,329,381 8,249,559 6,187,216 4.71%
-
Net Worth 758,499 512,957 391,431 666,107 638,386 651,294 650,038 2.60%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 37,790 323 32,394 32,361 32,598 32,429 32,233 2.68%
Div Payout % 14.07% 0.22% 0.00% 56.60% 461.54% 164.38% 295.07% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 758,499 512,957 391,431 666,107 638,386 651,294 650,038 2.60%
NOSH 269,928 269,977 269,952 269,679 271,653 270,246 268,611 0.08%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.19% 1.81% -2.14% 0.59% 0.08% 0.24% 0.18% -
ROE 35.41% 28.37% -64.21% 8.58% 1.11% 3.03% 1.68% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3,122.10 2,975.22 4,347.14 3,611.88 3,436.89 3,059.90 2,307.48 5.16%
EPS 99.50 53.90 -93.10 21.20 2.60 7.30 4.00 70.81%
DPS 14.00 0.12 12.00 12.00 12.00 12.00 12.00 2.60%
NAPS 2.81 1.90 1.45 2.47 2.35 2.41 2.42 2.52%
Adjusted Per Share Value based on latest NOSH - 268,019
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3,121.28 2,974.98 4,346.38 3,607.59 3,457.94 3,062.70 2,295.61 5.25%
EPS 99.47 53.90 -93.08 21.17 2.62 7.31 4.05 70.45%
DPS 14.00 0.12 12.00 11.99 12.07 12.01 11.94 2.68%
NAPS 2.8093 1.8998 1.4497 2.4671 2.3644 2.4122 2.4076 2.60%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.74 2.58 2.12 2.06 2.99 2.50 2.66 -
P/RPS 0.09 0.09 0.05 0.06 0.09 0.08 0.12 -4.67%
P/EPS 2.75 4.79 -2.28 9.72 115.00 34.25 65.41 -41.01%
EY 36.31 20.89 -43.92 10.29 0.87 2.92 1.53 69.47%
DY 5.11 0.05 5.66 5.83 4.01 4.80 4.51 2.10%
P/NAPS 0.98 1.36 1.46 0.83 1.27 1.04 1.10 -1.90%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 18/02/09 20/02/08 26/02/07 23/02/06 24/02/05 -
Price 3.08 2.51 2.11 2.13 3.20 2.52 2.69 -
P/RPS 0.10 0.08 0.05 0.06 0.09 0.08 0.12 -2.99%
P/EPS 3.10 4.66 -2.27 10.05 123.08 34.52 66.14 -39.94%
EY 32.31 21.47 -44.12 9.95 0.81 2.90 1.51 66.58%
DY 4.55 0.05 5.69 5.63 3.75 4.76 4.46 0.33%
P/NAPS 1.10 1.32 1.46 0.86 1.36 1.05 1.11 -0.15%

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