[PCHEM] QoQ Cumulative 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- -61.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,220,000 8,285,000 4,389,000 4,389,000 11,887,000 7,983,000 3,345,000 180.81%
PBT 3,731,000 2,701,000 1,466,000 1,466,000 3,897,000 2,758,000 1,058,000 173.02%
Tax -882,000 -647,000 -345,000 -345,000 -985,000 -672,000 -244,000 178.45%
NP 2,849,000 2,054,000 1,121,000 1,121,000 2,912,000 2,086,000 814,000 171.38%
-
NP to SH 2,616,000 1,874,000 1,019,000 1,019,000 2,621,000 1,886,000 737,000 174.44%
-
Tax Rate 23.64% 23.95% 23.53% 23.53% 25.28% 24.37% 23.06% -
Total Cost 9,371,000 6,231,000 3,268,000 3,268,000 8,975,000 5,897,000 2,531,000 183.82%
-
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 640,000 640,000 - - 1,270,787 628,666 - -
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 13.03% 9.68% 0.00% 5.44% 13.15% 9.60% 3.54% -
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 152.75 103.56 54.86 55.99 149.66 101.59 40.85 186.07%
EPS 33.00 23.00 13.00 13.00 33.00 24.00 9.00 181.63%
DPS 8.00 8.00 0.00 0.00 16.00 8.00 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 152.75 103.56 54.86 54.86 148.59 99.79 41.81 180.82%
EPS 33.00 23.00 13.00 12.74 32.76 23.58 9.21 176.50%
DPS 8.00 8.00 0.00 0.00 15.88 7.86 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 4.19 6.25 12.29 11.07 4.14 5.47 17.36 -67.78%
P/EPS 19.57 27.62 52.91 47.69 18.79 23.17 78.78 -67.03%
EY 5.11 3.62 1.89 2.10 5.32 4.32 1.27 203.28%
DY 1.25 1.24 0.00 0.00 2.58 1.44 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 3.99 6.31 0.00 11.97 4.61 5.85 14.76 -64.74%
P/EPS 18.62 27.88 0.00 51.54 20.91 24.75 67.00 -63.95%
EY 5.37 3.59 0.00 1.94 4.78 4.04 1.49 177.79%
DY 1.31 1.23 0.00 0.00 2.32 1.35 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