[PETRONM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
14-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -20.74%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,150,293 10,901,029 11,128,100 11,503,558 11,266,494 8,427,445 8,032,440 0.24%
PBT 306,216 -85,772 -75,418 135,986 203,399 368,457 200,996 7.26%
Tax -85,617 21,294 11,172 -37,815 -50,024 -99,878 -55,478 7.49%
NP 220,599 -64,478 -64,246 98,171 153,375 268,579 145,518 7.17%
-
NP to SH 221,483 -64,478 -64,246 98,171 153,375 268,579 145,518 7.24%
-
Tax Rate 27.96% - - 27.81% 24.59% 27.11% 27.60% -
Total Cost 7,929,694 10,965,507 11,192,346 11,405,387 11,113,119 8,158,866 7,886,922 0.09%
-
Net Worth 981,504 758,088 861,300 954,739 888,276 758,499 512,957 11.41%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 54,000 - 37,800 37,758 37,799 37,790 323 134.61%
Div Payout % 24.38% - 0.00% 38.46% 24.64% 14.07% 0.22% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 981,504 758,088 861,300 954,739 888,276 758,499 512,957 11.41%
NOSH 270,000 270,000 270,000 270,000 269,992 269,928 269,977 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.71% -0.59% -0.58% 0.85% 1.36% 3.19% 1.81% -
ROE 22.57% -8.51% -7.46% 10.28% 17.27% 35.41% 28.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,018.63 4,040.67 4,121.52 4,265.31 4,172.88 3,122.10 2,975.22 0.24%
EPS 81.70 -23.90 -23.80 36.40 56.80 99.50 53.90 7.17%
DPS 20.00 0.00 14.00 14.00 14.00 14.00 0.12 134.49%
NAPS 3.6352 2.81 3.19 3.54 3.29 2.81 1.90 11.41%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3,018.63 4,040.67 4,121.52 4,265.31 4,172.78 3,121.28 2,974.98 0.24%
EPS 81.70 -23.90 -23.80 36.40 56.81 99.47 53.90 7.17%
DPS 20.00 0.00 14.00 14.00 14.00 14.00 0.12 134.49%
NAPS 3.6352 2.81 3.19 3.54 3.2899 2.8093 1.8998 11.41%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.00 2.59 3.00 2.88 3.54 2.74 2.58 -
P/RPS 0.17 0.06 0.07 0.07 0.08 0.09 0.09 11.17%
P/EPS 6.10 -10.92 -12.61 7.90 6.23 2.75 4.79 4.10%
EY 16.41 -9.15 -7.93 12.66 16.05 36.31 20.89 -3.94%
DY 4.00 0.00 4.67 4.86 3.95 5.11 0.05 107.50%
P/NAPS 1.38 0.92 0.94 0.83 1.08 0.98 1.36 0.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 24/02/15 20/02/14 14/02/13 20/02/12 25/02/11 24/02/10 -
Price 6.98 2.75 3.04 2.80 3.76 3.08 2.51 -
P/RPS 0.23 0.07 0.07 0.07 0.09 0.10 0.08 19.23%
P/EPS 8.51 -11.60 -12.78 7.68 6.62 3.10 4.66 10.55%
EY 11.75 -8.62 -7.83 13.03 15.11 32.31 21.47 -9.55%
DY 2.87 0.00 4.61 5.00 3.72 4.55 0.05 96.34%
P/NAPS 1.92 0.98 0.95 0.80 1.14 1.10 1.32 6.44%

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