[PETRONM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -7.58%
YoY- -54.27%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 9,511,901 7,792,188 5,701,483 4,678,720 3,919,573 4,108,436 3,572,740 17.71%
PBT 67,889 41,034 -35,072 69,627 130,990 204,827 -73,859 -
Tax -25,334 -11,847 6,926 -26,254 -36,138 -65,946 78,507 -
NP 42,555 29,187 -28,146 43,373 94,852 138,881 4,648 44.61%
-
NP to SH 42,555 29,187 -28,146 43,373 94,852 138,881 -58,248 -
-
Tax Rate 37.32% 28.87% - 37.71% 27.59% 32.20% - -
Total Cost 9,469,346 7,763,001 5,729,629 4,635,347 3,824,721 3,969,555 3,568,092 17.65%
-
Net Worth 679,095 394,566 493,110 531,135 532,007 456,237 324,398 13.09%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 679,095 394,566 493,110 531,135 532,007 456,237 324,398 13.09%
NOSH 269,482 270,251 270,939 268,250 270,054 269,963 277,263 -0.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.45% 0.37% -0.49% 0.93% 2.42% 3.38% 0.13% -
ROE 6.27% 7.40% -5.71% 8.17% 17.83% 30.44% -17.96% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,529.69 2,883.31 2,104.34 1,744.16 1,451.40 1,521.85 1,288.57 18.27%
EPS 15.79 10.80 -10.39 16.17 35.12 51.44 -21.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 1.46 1.82 1.98 1.97 1.69 1.17 13.63%
Adjusted Per Share Value based on latest NOSH - 268,250
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,522.93 2,886.00 2,111.66 1,732.86 1,451.69 1,521.64 1,323.24 17.71%
EPS 15.76 10.81 -10.42 16.06 35.13 51.44 -21.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5152 1.4614 1.8263 1.9672 1.9704 1.6898 1.2015 13.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.60 2.66 2.39 2.36 2.10 1.58 2.02 -
P/RPS 0.10 0.09 0.11 0.14 0.14 0.10 0.16 -7.53%
P/EPS 22.80 24.63 -23.01 14.60 5.98 3.07 -9.62 -
EY 4.39 4.06 -4.35 6.85 16.73 32.56 -10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.82 1.31 1.19 1.07 0.93 1.73 -3.12%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 25/11/04 17/11/03 26/11/02 21/11/01 23/11/00 -
Price 3.50 2.60 2.72 2.43 2.13 1.63 1.75 -
P/RPS 0.10 0.09 0.13 0.14 0.15 0.11 0.14 -5.45%
P/EPS 22.16 24.07 -26.18 15.03 6.06 3.17 -8.33 -
EY 4.51 4.15 -3.82 6.65 16.49 31.56 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.78 1.49 1.23 1.08 0.96 1.50 -1.26%

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