[PETRONM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -52.58%
YoY- -42.37%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,968,857 9,797,752 11,179,541 11,638,017 11,413,452 9,025,758 8,507,889 -1.08%
PBT 246,592 5,906 -127,467 64,484 102,943 498,911 214,648 2.33%
Tax -66,202 -6,846 25,746 -17,781 -21,899 -136,403 -59,300 1.85%
NP 180,390 -940 -101,721 46,703 81,044 362,508 155,348 2.51%
-
NP to SH 181,274 -940 -101,721 46,703 81,044 362,508 155,348 2.60%
-
Tax Rate 26.85% 115.92% - 27.57% 21.27% 27.34% 27.63% -
Total Cost 7,788,467 9,798,692 11,281,262 11,591,314 11,332,408 8,663,250 8,352,541 -1.15%
-
Net Worth 998,109 816,857 855,900 971,999 963,141 913,254 574,402 9.63%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 54,000 - - - - - - -
Div Payout % 29.79% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 998,109 816,857 855,900 971,999 963,141 913,254 574,402 9.63%
NOSH 270,000 270,000 270,000 270,000 270,000 270,193 269,672 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.26% -0.01% -0.91% 0.40% 0.71% 4.02% 1.83% -
ROE 18.16% -0.12% -11.88% 4.80% 8.41% 39.69% 27.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,951.43 3,628.80 4,140.57 4,310.38 4,230.53 3,340.48 3,154.90 -1.10%
EPS 67.14 -0.35 -37.67 17.30 30.04 134.17 57.61 2.58%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6967 3.0254 3.17 3.60 3.57 3.38 2.13 9.61%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,951.43 3,628.80 4,140.57 4,310.38 4,227.20 3,342.87 3,151.07 -1.08%
EPS 67.14 -0.35 -37.67 17.30 30.02 134.26 57.54 2.60%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6967 3.0254 3.17 3.60 3.5672 3.3824 2.1274 9.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.74 2.70 2.90 2.82 3.56 4.15 2.62 -
P/RPS 0.19 0.07 0.07 0.07 0.08 0.12 0.08 15.49%
P/EPS 8.55 -775.53 -7.70 16.30 11.85 3.09 4.55 11.07%
EY 11.70 -0.13 -12.99 6.13 8.44 32.33 21.99 -9.97%
DY 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.89 0.91 0.78 1.00 1.23 1.23 3.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 21/05/15 22/05/14 31/05/13 31/05/12 16/05/11 20/05/10 -
Price 5.23 2.60 3.15 3.53 3.37 4.41 2.62 -
P/RPS 0.18 0.07 0.08 0.08 0.08 0.13 0.08 14.45%
P/EPS 7.79 -746.81 -8.36 20.41 11.22 3.29 4.55 9.36%
EY 12.84 -0.13 -11.96 4.90 8.91 30.42 21.99 -8.56%
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.86 0.99 0.98 0.94 1.30 1.23 2.30%

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