[PCHEM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.05%
YoY- -15.24%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Revenue 17,820,000 16,599,000 16,293,333 16,570,000 17,556,000 17,556,000 11,887,000 38.27%
PBT 6,604,000 4,550,000 4,974,666 5,402,000 5,864,000 5,864,000 3,897,000 52.53%
Tax -1,660,000 -713,000 -1,176,000 -1,294,000 -1,380,000 -1,380,000 -985,000 51.85%
NP 4,944,000 3,837,000 3,798,666 4,108,000 4,484,000 4,484,000 2,912,000 52.76%
-
NP to SH 4,420,000 3,518,000 3,488,000 3,748,000 4,076,000 4,076,000 2,621,000 51.93%
-
Tax Rate 25.14% 15.67% 23.64% 23.95% 23.53% 23.53% 25.28% -
Total Cost 12,876,000 12,762,000 12,494,666 12,462,000 13,072,000 13,072,000 8,975,000 33.49%
-
Net Worth 21,440,000 20,319,999 20,079,999 19,360,000 0 18,733,923 19,935,484 5.99%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Div - 1,760,000 853,333 1,280,000 - - 1,270,787 -
Div Payout % - 50.03% 24.46% 34.15% - - 48.48% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Net Worth 21,440,000 20,319,999 20,079,999 19,360,000 0 18,733,923 19,935,484 5.99%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 7,838,461 8,166,666 -1.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
NP Margin 27.74% 23.12% 23.31% 24.79% 25.54% 25.54% 24.50% -
ROE 20.62% 17.31% 17.37% 19.36% 0.00% 21.76% 13.15% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
RPS 222.75 207.49 203.67 207.13 219.45 223.97 149.66 37.48%
EPS 56.00 44.00 44.00 46.00 52.00 52.00 33.00 52.70%
DPS 0.00 22.00 10.67 16.00 0.00 0.00 16.00 -
NAPS 2.68 2.54 2.51 2.42 0.00 2.39 2.51 5.38%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
RPS 222.75 207.49 203.67 207.13 219.45 219.45 148.59 38.27%
EPS 56.00 44.00 44.00 46.00 52.00 50.95 32.76 53.59%
DPS 0.00 22.00 10.67 16.00 0.00 0.00 15.88 -
NAPS 2.68 2.54 2.51 2.42 0.00 2.3417 2.4919 5.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 -
Price 6.41 6.40 6.40 6.47 6.74 6.20 6.20 -
P/RPS 2.88 3.08 3.14 3.12 3.07 2.77 4.14 -25.20%
P/EPS 11.60 14.55 14.68 13.81 13.23 11.92 18.79 -32.02%
EY 8.62 6.87 6.81 7.24 7.56 8.39 5.32 47.15%
DY 0.00 3.44 1.67 2.47 0.00 0.00 2.58 -
P/NAPS 2.39 2.52 2.55 2.67 0.00 2.59 2.47 -2.60%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Date 27/05/13 25/02/13 27/11/12 28/08/12 - 28/05/12 27/02/12 -
Price 6.48 6.25 6.09 6.53 0.00 6.70 6.90 -
P/RPS 2.91 3.01 2.99 3.15 0.00 2.99 4.61 -30.80%
P/EPS 11.73 14.21 13.97 13.94 0.00 12.88 20.91 -37.04%
EY 8.53 7.04 7.16 7.17 0.00 7.76 4.78 58.97%
DY 0.00 3.52 1.75 2.45 0.00 0.00 2.32 -
P/NAPS 2.42 2.46 2.43 2.70 0.00 2.80 2.75 -9.72%

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