[PETRONM] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -115.86%
YoY- -109.72%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,196,325 8,556,902 11,420,551 11,298,101 11,253,817 10,875,817 8,320,964 -2.38%
PBT 180,266 231,252 -71,528 -12,284 162,123 329,265 180,068 0.01%
Tax -39,090 -74,479 8,211 -105 -34,660 -88,901 -49,619 -3.89%
NP 141,176 156,773 -63,317 -12,389 127,463 240,364 130,449 1.32%
-
NP to SH 142,060 156,773 -63,317 -12,389 127,463 240,364 130,449 1.42%
-
Tax Rate 21.68% 32.21% - - 21.38% 27.00% 27.56% -
Total Cost 7,055,149 8,400,129 11,483,868 11,310,490 11,126,354 10,635,453 8,190,515 -2.45%
-
Net Worth 1,052,433 964,385 807,300 896,399 945,121 849,213 635,461 8.76%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 54,000 - - - - - - -
Div Payout % 38.01% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,052,433 964,385 807,300 896,399 945,121 849,213 635,461 8.76%
NOSH 270,000 270,000 270,000 270,000 270,000 270,450 269,263 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.96% 1.83% -0.55% -0.11% 1.13% 2.21% 1.57% -
ROE 13.50% 16.26% -7.84% -1.38% 13.49% 28.30% 20.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,665.31 3,169.22 4,229.83 4,184.48 4,167.55 4,021.38 3,090.27 -2.43%
EPS 52.61 58.06 -23.45 -4.59 47.20 88.88 48.45 1.38%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8979 3.5718 2.99 3.32 3.50 3.14 2.36 8.71%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,665.31 3,169.22 4,229.83 4,184.48 4,168.08 4,028.08 3,081.84 -2.38%
EPS 52.61 58.06 -23.45 -4.59 47.21 89.02 48.31 1.42%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8979 3.5718 2.99 3.32 3.5004 3.1452 2.3536 8.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.00 2.99 2.82 3.24 2.74 3.39 2.75 -
P/RPS 0.15 0.09 0.07 0.08 0.07 0.08 0.09 8.87%
P/EPS 7.60 5.15 -12.03 -70.61 5.80 3.81 5.68 4.96%
EY 13.15 19.42 -8.32 -1.42 17.23 26.22 17.62 -4.75%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.84 0.94 0.98 0.78 1.08 1.17 -2.09%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 27/11/15 20/11/14 20/11/13 30/11/12 23/11/11 24/11/10 -
Price 4.36 3.36 2.71 3.15 2.80 3.45 2.77 -
P/RPS 0.16 0.11 0.06 0.08 0.07 0.09 0.09 10.05%
P/EPS 8.29 5.79 -11.56 -68.65 5.93 3.88 5.72 6.37%
EY 12.07 17.28 -8.65 -1.46 16.86 25.76 17.49 -5.98%
DY 4.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 0.91 0.95 0.80 1.10 1.17 -0.72%

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