[PCHEM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -13.3%
YoY- 12.05%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 3,806,000 3,349,000 3,527,000 3,872,000 4,455,000 4,379,000 3,935,000 -2.19%
PBT 1,092,000 586,000 925,000 1,386,000 1,651,000 819,000 1,030,000 3.97%
Tax -253,000 -88,000 -213,000 -327,000 -415,000 169,000 -235,000 5.04%
NP 839,000 498,000 712,000 1,059,000 1,236,000 988,000 795,000 3.65%
-
NP to SH 749,000 450,000 635,000 958,000 1,105,000 902,000 742,000 0.62%
-
Tax Rate 23.17% 15.02% 23.03% 23.59% 25.14% -20.63% 22.82% -
Total Cost 2,967,000 2,851,000 2,815,000 2,813,000 3,219,000 3,391,000 3,140,000 -3.71%
-
Net Worth 21,520,000 21,760,000 21,280,000 21,280,000 21,440,000 20,319,999 20,079,999 4.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 960,000 - 640,000 - 1,120,000 - -
Div Payout % - 213.33% - 66.81% - 124.17% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 21,520,000 21,760,000 21,280,000 21,280,000 21,440,000 20,319,999 20,079,999 4.72%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 22.04% 14.87% 20.19% 27.35% 27.74% 22.56% 20.20% -
ROE 3.48% 2.07% 2.98% 4.50% 5.15% 4.44% 3.70% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.58 41.86 44.09 48.40 55.69 54.74 49.19 -2.19%
EPS 9.00 6.00 8.00 12.00 14.00 11.00 9.00 0.00%
DPS 0.00 12.00 0.00 8.00 0.00 14.00 0.00 -
NAPS 2.69 2.72 2.66 2.66 2.68 2.54 2.51 4.72%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.58 41.86 44.09 48.40 55.69 54.74 49.19 -2.19%
EPS 9.00 6.00 8.00 12.00 14.00 11.00 9.00 0.00%
DPS 0.00 12.00 0.00 8.00 0.00 14.00 0.00 -
NAPS 2.69 2.72 2.66 2.66 2.68 2.54 2.51 4.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 6.91 6.92 6.85 6.62 6.41 6.40 6.40 -
P/RPS 14.52 16.53 15.54 13.68 11.51 11.69 13.01 7.60%
P/EPS 73.81 123.02 86.30 55.28 46.41 56.76 69.00 4.59%
EY 1.35 0.81 1.16 1.81 2.15 1.76 1.45 -4.65%
DY 0.00 1.73 0.00 1.21 0.00 2.19 0.00 -
P/NAPS 2.57 2.54 2.58 2.49 2.39 2.52 2.55 0.52%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 10/02/14 07/11/13 22/08/13 27/05/13 25/02/13 27/11/12 -
Price 6.79 6.75 7.10 6.50 6.48 6.25 6.09 -
P/RPS 14.27 16.12 16.10 13.43 11.64 11.42 12.38 9.94%
P/EPS 72.52 120.00 89.45 54.28 46.91 55.43 65.66 6.85%
EY 1.38 0.83 1.12 1.84 2.13 1.80 1.52 -6.24%
DY 0.00 1.78 0.00 1.23 0.00 2.24 0.00 -
P/NAPS 2.52 2.48 2.67 2.44 2.42 2.46 2.43 2.45%

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