[PETRONM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -142.05%
YoY- -276.06%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,489,085 4,105,603 5,990,000 5,503,823 5,599,681 5,667,921 4,255,204 -3.25%
PBT 109,447 188,689 -11,431 -17,965 10,236 217,638 182,939 -8.19%
Tax -31,302 -58,492 3,200 5,030 -2,889 -60,936 -51,223 -7.87%
NP 78,145 130,197 -8,231 -12,935 7,347 156,702 131,716 -8.32%
-
NP to SH 78,145 130,197 -8,231 -12,935 7,347 156,702 131,716 -8.32%
-
Tax Rate 28.60% 31.00% - - 28.22% 28.00% 28.00% -
Total Cost 3,410,940 3,975,406 5,998,231 5,516,758 5,592,334 5,511,219 4,123,488 -3.10%
-
Net Worth 1,005,642 890,217 828,587 901,799 850,248 885,820 620,792 8.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,005,642 890,217 828,587 901,799 850,248 885,820 620,792 8.36%
NOSH 270,000 270,000 270,000 270,000 266,535 270,067 269,909 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.24% 3.17% -0.14% -0.24% 0.13% 2.76% 3.10% -
ROE 7.77% 14.63% -0.99% -1.43% 0.86% 17.69% 21.22% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,292.25 1,520.59 2,183.21 2,038.45 2,100.91 2,098.71 1,576.53 -3.25%
EPS 28.94 48.22 -3.00 -4.80 2.70 58.00 48.80 -8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7246 3.2971 3.02 3.34 3.19 3.28 2.30 8.35%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,292.25 1,520.59 2,183.21 2,038.45 2,073.96 2,099.23 1,576.00 -3.25%
EPS 28.94 48.22 -3.00 -4.80 2.72 58.04 48.78 -8.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7246 3.2971 3.02 3.34 3.1491 3.2808 2.2992 8.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.73 2.85 2.89 3.25 3.31 5.09 2.53 -
P/RPS 0.29 0.19 0.13 0.16 0.16 0.24 0.16 10.40%
P/EPS 12.89 5.91 -96.33 -67.84 120.08 8.77 5.18 16.39%
EY 7.76 16.92 -1.04 -1.47 0.83 11.40 19.29 -14.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.96 0.97 1.04 1.55 1.10 -1.57%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 25/08/15 22/08/14 30/08/13 29/08/12 16/08/11 27/08/10 -
Price 4.24 2.86 2.89 3.23 2.90 4.34 2.63 -
P/RPS 0.33 0.19 0.13 0.16 0.14 0.21 0.17 11.67%
P/EPS 14.65 5.93 -96.33 -67.42 105.21 7.48 5.39 18.11%
EY 6.83 16.86 -1.04 -1.48 0.95 13.37 18.56 -15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.87 0.96 0.97 0.91 1.32 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