[PCHEM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ--%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Revenue 11,887,000 7,983,000 3,345,000 14,586,000 0 10,233,000 6,335,000 65.31%
PBT 3,897,000 2,758,000 1,058,000 4,260,000 0 2,962,000 1,687,000 95.17%
Tax -985,000 -672,000 -244,000 -798,000 0 -660,000 -385,000 111.76%
NP 2,912,000 2,086,000 814,000 3,462,000 0 2,302,000 1,302,000 90.19%
-
NP to SH 2,621,000 1,886,000 737,000 2,994,000 0 2,062,000 1,188,000 88.13%
-
Tax Rate 25.28% 24.37% 23.06% 18.73% - 22.28% 22.82% -
Total Cost 8,975,000 5,897,000 2,531,000 11,124,000 0 7,931,000 5,033,000 58.72%
-
Net Worth 19,935,484 19,645,833 20,799,777 18,413,100 0 1,723,242,786 14,627,250 28.05%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Div 1,270,787 628,666 - 1,422,150 - - - -
Div Payout % 48.48% 33.33% - 47.50% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Net Worth 19,935,484 19,645,833 20,799,777 18,413,100 0 1,723,242,786 14,627,250 28.05%
NOSH 8,166,666 7,858,333 8,188,888 7,485,000 736,428,568 736,428,568 7,425,000 7.90%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
NP Margin 24.50% 26.13% 24.33% 23.74% 0.00% 22.50% 20.55% -
ROE 13.15% 9.60% 3.54% 16.26% 0.00% 0.12% 8.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
RPS 149.66 101.59 40.85 194.87 0.00 1.39 85.32 56.64%
EPS 33.00 24.00 9.00 40.00 0.00 0.28 16.00 78.27%
DPS 16.00 8.00 0.00 19.00 0.00 0.00 0.00 -
NAPS 2.51 2.50 2.54 2.46 0.00 2.34 1.97 21.34%
Adjusted Per Share Value based on latest NOSH - 7,766,666
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
RPS 148.59 99.79 41.81 182.33 0.00 127.91 79.19 65.30%
EPS 32.76 23.58 9.21 37.43 0.00 25.78 14.85 88.12%
DPS 15.88 7.86 0.00 17.78 0.00 0.00 0.00 -
NAPS 2.4919 2.4557 2.60 2.3016 0.00 215.4054 1.8284 28.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 - -
Price 6.20 5.56 7.09 7.24 5.52 5.52 0.00 -
P/RPS 4.14 5.47 17.36 3.72 0.00 397.25 0.00 -
P/EPS 18.79 23.17 78.78 18.10 0.00 1,971.43 0.00 -
EY 5.32 4.32 1.27 5.52 0.00 0.05 0.00 -
DY 2.58 1.44 0.00 2.62 0.00 0.00 0.00 -
P/NAPS 2.47 2.22 2.79 2.94 0.00 2.36 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 CAGR
Date 27/02/12 22/11/11 26/08/11 26/05/11 - 24/02/11 29/11/10 -
Price 6.90 5.94 6.03 7.16 0.00 6.21 5.40 -
P/RPS 4.61 5.85 14.76 3.67 0.00 446.91 6.33 -22.37%
P/EPS 20.91 24.75 67.00 17.90 0.00 2,217.86 33.75 -31.77%
EY 4.78 4.04 1.49 5.59 0.00 0.05 2.96 46.63%
DY 2.32 1.35 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 2.75 2.38 2.37 2.91 0.00 2.65 2.74 0.29%

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