[PCHEM] QoQ Annualized Quarter Result on 01-Jan-2012 [#1]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
01-Jan-2012 [#1]
Profit Trend
QoQ- 55.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,293,333 16,570,000 17,556,000 17,556,000 11,887,000 19,159,200 20,070,000 -15.30%
PBT 4,974,666 5,402,000 5,864,000 5,864,000 3,897,000 6,619,200 6,348,000 -17.65%
Tax -1,176,000 -1,294,000 -1,380,000 -1,380,000 -985,000 -1,612,800 -1,464,000 -16.01%
NP 3,798,666 4,108,000 4,484,000 4,484,000 2,912,000 5,006,400 4,884,000 -18.15%
-
NP to SH 3,488,000 3,748,000 4,076,000 4,076,000 2,621,000 4,526,400 4,422,000 -17.22%
-
Tax Rate 23.64% 23.95% 23.53% 23.53% 25.28% 24.37% 23.06% -
Total Cost 12,494,666 12,462,000 13,072,000 13,072,000 8,975,000 14,152,800 15,186,000 -14.39%
-
Net Worth 20,079,999 19,360,000 0 18,733,923 19,935,484 19,645,833 20,799,777 -2.76%
Dividend
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Div 853,333 1,280,000 - - 1,270,787 1,508,800 - -
Div Payout % 24.46% 34.15% - - 48.48% 33.33% - -
Equity
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,079,999 19,360,000 0 18,733,923 19,935,484 19,645,833 20,799,777 -2.76%
NOSH 8,000,000 8,000,000 8,000,000 7,838,461 8,166,666 7,858,333 8,188,888 -1.84%
Ratio Analysis
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.31% 24.79% 25.54% 25.54% 24.50% 26.13% 24.33% -
ROE 17.37% 19.36% 0.00% 21.76% 13.15% 23.04% 21.26% -
Per Share
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 203.67 207.13 219.45 223.97 149.66 243.81 245.09 -13.71%
EPS 44.00 46.00 52.00 52.00 33.00 57.60 54.00 -15.05%
DPS 10.67 16.00 0.00 0.00 16.00 19.20 0.00 -
NAPS 2.51 2.42 0.00 2.39 2.51 2.50 2.54 -0.94%
Adjusted Per Share Value based on latest NOSH - 7,838,461
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 203.67 207.13 219.45 219.45 148.59 239.49 250.88 -15.30%
EPS 44.00 46.00 52.00 50.95 32.76 56.58 55.27 -16.61%
DPS 10.67 16.00 0.00 0.00 15.88 18.86 0.00 -
NAPS 2.51 2.42 0.00 2.3417 2.4919 2.4557 2.60 -2.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 30/06/11 -
Price 6.40 6.47 6.74 6.20 6.20 5.56 7.09 -
P/RPS 3.14 3.12 3.07 2.77 4.14 2.28 2.89 6.83%
P/EPS 14.68 13.81 13.23 11.92 18.79 9.65 13.13 9.30%
EY 6.81 7.24 7.56 8.39 5.32 10.36 7.62 -8.56%
DY 1.67 2.47 0.00 0.00 2.58 3.45 0.00 -
P/NAPS 2.55 2.67 0.00 2.59 2.47 2.22 2.79 -6.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/11/12 28/08/12 - 28/05/12 27/02/12 22/11/11 26/08/11 -
Price 6.09 6.53 0.00 6.70 6.90 5.94 6.03 -
P/RPS 2.99 3.15 0.00 2.99 4.61 2.44 2.46 16.82%
P/EPS 13.97 13.94 0.00 12.88 20.91 10.31 11.17 19.51%
EY 7.16 7.17 0.00 7.76 4.78 9.70 8.96 -16.36%
DY 1.75 2.45 0.00 0.00 2.32 3.23 0.00 -
P/NAPS 2.43 2.70 0.00 2.80 2.75 2.38 2.37 2.01%

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