Showing posts with label Petron. Show all posts
Showing posts with label Petron. Show all posts

Wednesday 16 August 2017

Petron

Petron

INCOME STATEMENT
Year (m) …. 2016 …. 2015 …. 2014 …. 2013 …. 2012
Sales …. 7,602 …. 8,150 …. 10,902 …. 11,128 …. 11,476
GProf …. 564 …. 534 …. 129 …. 180 …. 287
EBIT …. 419 …. 249 …. - …. -18 …. -
Int Exp …. 32 …. 48 …. 73 …. 67 …. 60
PBT …. 323 …. 306 …. -86 …. -75 …. 136
PAT …. 238 …. 221 …. -64 …. -64 …. 98
No of shr …. 270 …. 270 …. 270 …. 270 …. 270
EPS (Dil) …. 0.88 …. 0.82 …. -0.24 …. -0.24 …. 0.36


GP Marg …. 7.42% …. 6.55% …. 1.18% …. 1.62% …. 2.50%
PBT Marg …. 4.25% …. 3.75% …. -0.79% …. -0.67% …. 1.19%
NP Marg …. 3.13% …. 2.71% …. -0.59% …. -0.58% …. 0.85%
EBIT/Int …. 13.09 …. 5.19 …. #VALUE! …. -0.27 …. #VALUE!




BALANCE SHEET
Year (m) …. 2016 …. 2015 …. 2014 …. 2013 …. 2012
CA …. 1,510 …. 1,080 …. 1,271 …. 1,638 …. 1,680
NCA …. 1,147 …. 1,197 …. 1,208 …. 1,165 …. 1,102
TA …. 2,657 …. 2,277 …. 2,479 …. 2,803 …. 2,782

CL …. 1,284 …. 1,026 …. 1,404 …. 1,828 …. 1,712
NCL …. 209 …. 269 …. 315 …. 113 …. 127
TL …. 1,493 …. 1,295 …. 1,719 …. 1,941 …. 1,839
Eq …. 1,164 …. 982 …. 760 …. 862 …. 943
TL+Eq …. 2,657 …. 2,277 …. 2,479 …. 2,803 …. 2,782



Cash …. 175 …. 170 …. 374 …. 101 …. 39
ST Debt …. 216 …. 386 …. 790 …. 900 …. 900
LT Debt …. 92 …. 158 …. 198 …. 0 …. 0
Total Debt …. 308 …. 544 …. 988 …. 900 …. 900

Inventories …. 710 …. 500 …. 442 …. 695 …. 731


CE …. 1,548 …. 1,421 …. 1,449 …. 1,076 …. 1,109
TD/Eq …. 26.5% …. 55.4% …. 130.0% …. 104.4% …. 95.4%
TD/TA …. 11.6% …. 23.9% …. 39.9% …. 32.1% …. 32.4%
TL/TA …. 56.2% …. 56.9% …. 69.3% …. 69.2% …. 66.1%

CR …. 1.18 …. 1.05 …. 0.91 …. 0.90 …. 0.98
QR …. 0.62 …. 0.57 …. 0.59 …. 0.52 …. 0.55




CASH FLOW STATEMENT
Thousands
Year …. 2016 …. 2015 …. 2014 …. 2013 …. 2012
Net Inc …. 322,984 …. 306,216 …. -85,772 …. -75,418 …. 136,252
D&A …. 64,348 …. 63,215 …. 62,485 …. 63,352 …. 60,302
FFO …. 408,380 …. 397,523 …. 20,106 …. 16,942 …. 168,949
CWC …. -58,412 …. -36,661 …. 280,682 …. 222,309 …. -144,083
NetOCF …. 349,968 …. 360,862 …. 300,788 …. 239,251 …. 24,866

Capex …. -43,462 …. -65,328 …. -99,604 …. -142,708 …. -49,808

FCF …. 306,506 …. 295,534 …. 201,184 …. 96,543 …. -11,040

Dividends …. -54,000 …. 0 …. -37,800 …. -28,350 …. -28,350
RE …. 268,984 …. 306,216 …. -123,572 …. -103,768 …. 107,902



NetOCF/Net Inc …. 108.4% …. 117.8% …. -350.7% …. -317.2% …. 18.3%
FCF/Net Inc …. 94.9% …. 96.5% …. -234.6% …. -128.0% …. -8.1%
Capex/Net Inc …. 13.5% …. 21.3% …. -116.1% …. -189.2% …. 36.6%
DPO ratio …. 16.7% …. 0.0% …. -44.1% …. -37.6% …. 20.8%
Capex/D&A …. 67.5% …. 103.3% …. 159.4% …. 225.3% …. 82.6%




VALUATION
Year …. 2016 …. 2015 …. 2014 …. 2013 …. 2012
Share Price …. 8.97 …. 5.00 …. 2.59 …. 3.00 …. 2.88
Market cap …. 2421.9 …. 1350.0 …. 699.3 …. 810.0 …. 777.6

ROCE …. 27.1% …. 17.5% …. #VALUE! …. -1.7% …. #VALUE!
ROA …. 9.0% …. 9.7% …. -2.6% …. -2.3% …. 3.5%
ROE …. 20.4% …. 22.5% …. -8.4% …. -7.4% …. 10.4%

FCF/Mkt Cap …. 12.7% …. 21.9% …. 28.8% …. 11.9% …. -1.4%
DY …. 2.2% …. 0.0% …. 5.4% …. 3.5% …. 3.6%

Friday 25 November 2016

Petron Malaysia

Friday, 25 November 2016 | MYT 5:46 PM
Petron Malaysia on expansion drive to grow market share


KUALA LUMPUR: Petron Malaysia Refining & Marketing Bhd expects to see an increase in market share next year following aggressive business expansion strategy and new products introduction.

Head of retail business Faridah Ali said for the year to-date, Petron Malaysia had opened 13 new service stations, bringing the total to 570 stations nationwide, while 10 more were expected to be in operations by year-end.

Over the next two years, the group would see another 20 stations in operations, she told reporters after the launch of Petron’s new Turbo Diesel Euro 5 in Kuala Lumpur on Friday.

Petron Malaysia also announced its sponsorship of the 20th Rain Forest Challenge in Malaysia, an endurance race for 4x4 vehicles, at the event.

Faridah said Petron Malaysia’s market share was about 15% currently.

“Since we entered Malaysia four years ago, the company has built the brand from zero to a very reputable brand today and we are confident of growing it further,” she said.

On the new diesel, Faridah said currently, the product was only available at 14 Petron service stations in the Klang Valley and Johor.

“We are planning to expand its availability to 70 stations by year-end,” she added.

Petron Turbo Diesel Euro 5 is a premium plus diesel fuel with seven per cent palm oil methyl ester, formulated with advanced additive technology to provide excellent power, improved fuel economy and reduced exhaust emissions.

“We are confident this superior fuel will receive good response from consumers,” said Faridah, adding that Petron Malaysia would introduce more innovative products and services in the coming months. - Bernama


http://www.thestar.com.my/business/business-news/2016/11/25/petron-malaysia-on-expansion-drive-to-grow-market-share/

Thursday 30 August 2012

Petron (ESSO) - Return on Retained Earnings

Petron (ESSO)
Year DPS EPS Retained EPS
2002 7.2 -3.2 -10.4
2003 7.2 21.1 13.9
2004 8.6 -9 -17.6
2005 8.6 7.3 -1.3
2006 8.6 2.6 -6
2007 8.8 21.2 12.4
2008 8.9 -93.1 -102
2009 9 53.9 44.9
2010 9 99.5 90.5
2011 10.5 56.8 46.3
2012
Total 86.4 157.1 70.7

From 2008 to 2011
EPS increase (sen) 60.0
DPO 55%
Return on retained earnings  85%
(Figures are in sens)