[PCHEM] QoQ 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- 21.56%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
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 3,527,000 3,872,000 4,455,000 4,379,000 3,935,000 3,896,000 4,389,000 -13.55%
PBT 925,000 1,386,000 1,651,000 819,000 1,030,000 1,235,000 1,466,000 -26.41%
Tax -213,000 -327,000 -415,000 169,000 -235,000 -302,000 -345,000 -27.47%
NP 712,000 1,059,000 1,236,000 988,000 795,000 933,000 1,121,000 -26.09%
-
NP to SH 635,000 958,000 1,105,000 902,000 742,000 855,000 1,019,000 -27.02%
-
Tax Rate 23.03% 23.59% 25.14% -20.63% 22.82% 24.45% 23.53% -
Total Cost 2,815,000 2,813,000 3,219,000 3,391,000 3,140,000 2,963,000 3,268,000 -9.46%
-
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 - 640,000 - 1,120,000 - 640,000 - -
Div Payout % - 66.81% - 124.17% - 74.85% - -
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 20.19% 27.35% 27.74% 22.56% 20.20% 23.95% 25.54% -
ROE 2.98% 4.50% 5.15% 4.44% 3.70% 4.42% 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 44.09 48.40 55.69 54.74 49.19 48.70 54.86 -13.54%
EPS 8.00 12.00 14.00 11.00 9.00 11.00 13.00 -27.62%
DPS 0.00 8.00 0.00 14.00 0.00 8.00 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 44.09 48.40 55.69 54.74 49.19 48.70 54.86 -13.54%
EPS 8.00 12.00 14.00 11.00 9.00 11.00 13.00 -27.62%
DPS 0.00 8.00 0.00 14.00 0.00 8.00 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 15.54 13.68 11.51 11.69 13.01 13.29 12.29 16.91%
P/EPS 86.30 55.28 46.41 56.76 69.00 60.54 52.91 38.52%
EY 1.16 1.81 2.15 1.76 1.45 1.65 1.89 -27.75%
DY 0.00 1.21 0.00 2.19 0.00 1.24 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 16.10 13.43 11.64 11.42 12.38 13.41 0.00 -
P/EPS 89.45 54.28 46.91 55.43 65.66 61.10 0.00 -
EY 1.12 1.84 2.13 1.80 1.52 1.64 0.00 -
DY 0.00 1.23 0.00 2.24 0.00 1.23 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