[PCHEM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 47.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Revenue 17,556,000 11,887,000 19,159,200 20,070,000 14,586,000 0 13,644,000 28.58%
PBT 5,864,000 3,897,000 6,619,200 6,348,000 4,260,000 0 3,949,333 48.32%
Tax -1,380,000 -985,000 -1,612,800 -1,464,000 -798,000 0 -880,000 56.62%
NP 4,484,000 2,912,000 5,006,400 4,884,000 3,462,000 0 3,069,333 45.93%
-
NP to SH 4,076,000 2,621,000 4,526,400 4,422,000 2,994,000 0 2,749,333 48.09%
-
Tax Rate 23.53% 25.28% 24.37% 23.06% 18.73% - 22.28% -
Total Cost 13,072,000 8,975,000 14,152,800 15,186,000 11,124,000 0 10,574,666 23.54%
-
Net Worth 18,733,923 19,935,484 19,645,833 20,799,777 18,413,100 0 1,723,242,786 -98.89%
Dividend
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Div - 1,270,787 1,508,800 - 1,422,150 - - -
Div Payout % - 48.48% 33.33% - 47.50% - - -
Equity
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Net Worth 18,733,923 19,935,484 19,645,833 20,799,777 18,413,100 0 1,723,242,786 -98.89%
NOSH 7,838,461 8,166,666 7,858,333 8,188,888 7,485,000 736,428,568 736,428,568 -98.92%
Ratio Analysis
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
NP Margin 25.54% 24.50% 26.13% 24.33% 23.74% 0.00% 22.50% -
ROE 21.76% 13.15% 23.04% 21.26% 16.26% 0.00% 0.16% -
Per Share
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
RPS 223.97 149.66 243.81 245.09 194.87 0.00 1.85 11848.86%
EPS 52.00 33.00 57.60 54.00 40.00 0.00 0.37 13765.42%
DPS 0.00 16.00 19.20 0.00 19.00 0.00 0.00 -
NAPS 2.39 2.51 2.50 2.54 2.46 0.00 2.34 2.13%
Adjusted Per Share Value based on latest NOSH - 8,188,888
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
RPS 219.45 148.59 239.49 250.88 182.33 0.00 170.55 28.58%
EPS 50.95 32.76 56.58 55.27 37.43 0.00 34.37 48.08%
DPS 0.00 15.88 18.86 0.00 17.78 0.00 0.00 -
NAPS 2.3417 2.4919 2.4557 2.60 2.3016 0.00 215.4054 -98.89%
Price Multiplier on Financial Quarter End Date
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Date 30/12/11 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 -
Price 6.20 6.20 5.56 7.09 7.24 5.52 5.52 -
P/RPS 2.77 4.14 2.28 2.89 3.72 0.00 297.94 -99.05%
P/EPS 11.92 18.79 9.65 13.13 18.10 0.00 1,478.57 -99.18%
EY 8.39 5.32 10.36 7.62 5.52 0.00 0.07 11729.99%
DY 0.00 2.58 3.45 0.00 2.62 0.00 0.00 -
P/NAPS 2.59 2.47 2.22 2.79 2.94 0.00 2.36 9.71%
Price Multiplier on Announcement Date
01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 CAGR
Date 28/05/12 27/02/12 22/11/11 26/08/11 26/05/11 - 24/02/11 -
Price 6.70 6.90 5.94 6.03 7.16 0.00 6.21 -
P/RPS 2.99 4.61 2.44 2.46 3.67 0.00 335.18 -99.09%
P/EPS 12.88 20.91 10.31 11.17 17.90 0.00 1,663.39 -99.21%
EY 7.76 4.78 9.70 8.96 5.59 0.00 0.06 12662.64%
DY 0.00 2.32 3.23 0.00 2.65 0.00 0.00 -
P/NAPS 2.80 2.75 2.38 2.37 2.91 0.00 2.65 5.64%

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