[PCHEM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.86%
YoY- 34.22%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,804,000 16,654,000 17,820,000 16,599,000 16,293,333 16,570,000 17,556,000 -6.76%
PBT 5,281,333 6,074,000 6,604,000 4,550,000 4,974,666 5,402,000 5,864,000 -6.73%
Tax -1,273,333 -1,484,000 -1,660,000 -713,000 -1,176,000 -1,294,000 -1,380,000 -5.21%
NP 4,008,000 4,590,000 4,944,000 3,837,000 3,798,666 4,108,000 4,484,000 -7.20%
-
NP to SH 3,596,000 4,126,000 4,420,000 3,518,000 3,488,000 3,748,000 4,076,000 -8.00%
-
Tax Rate 24.11% 24.43% 25.14% 15.67% 23.64% 23.95% 23.53% -
Total Cost 11,796,000 12,064,000 12,876,000 12,762,000 12,494,666 12,462,000 13,072,000 -6.61%
-
Net Worth 21,280,000 21,280,000 21,440,000 20,319,999 20,079,999 19,360,000 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 853,333 1,280,000 - 1,760,000 853,333 1,280,000 - -
Div Payout % 23.73% 31.02% - 50.03% 24.46% 34.15% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 21,280,000 21,280,000 21,440,000 20,319,999 20,079,999 19,360,000 0 -
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.36% 27.56% 27.74% 23.12% 23.31% 24.79% 25.54% -
ROE 16.90% 19.39% 20.62% 17.31% 17.37% 19.36% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 197.55 208.18 222.75 207.49 203.67 207.13 219.45 -6.76%
EPS 45.33 52.00 56.00 44.00 44.00 46.00 52.00 -8.73%
DPS 10.67 16.00 0.00 22.00 10.67 16.00 0.00 -
NAPS 2.66 2.66 2.68 2.54 2.51 2.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 197.55 208.18 222.75 207.49 203.67 207.13 219.45 -6.76%
EPS 45.33 52.00 56.00 44.00 44.00 46.00 52.00 -8.73%
DPS 10.67 16.00 0.00 22.00 10.67 16.00 0.00 -
NAPS 2.66 2.66 2.68 2.54 2.51 2.42 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.85 6.62 6.41 6.40 6.40 6.47 6.74 -
P/RPS 3.47 3.18 2.88 3.08 3.14 3.12 3.07 8.49%
P/EPS 15.24 12.84 11.60 14.55 14.68 13.81 13.23 9.87%
EY 6.56 7.79 8.62 6.87 6.81 7.24 7.56 -9.01%
DY 1.56 2.42 0.00 3.44 1.67 2.47 0.00 -
P/NAPS 2.58 2.49 2.39 2.52 2.55 2.67 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 22/08/13 27/05/13 25/02/13 27/11/12 28/08/12 - -
Price 7.10 6.50 6.48 6.25 6.09 6.53 0.00 -
P/RPS 3.59 3.12 2.91 3.01 2.99 3.15 0.00 -
P/EPS 15.80 12.60 11.73 14.21 13.97 13.94 0.00 -
EY 6.33 7.93 8.53 7.04 7.16 7.17 0.00 -
DY 1.50 2.46 0.00 3.52 1.75 2.45 0.00 -
P/NAPS 2.67 2.44 2.42 2.46 2.43 2.70 0.00 -

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