[PCHEM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 41.95%
YoY- 60.19%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Revenue 16,665,000 16,599,000 16,609,000 12,674,000 8,778,000 4,389,000 4,353,000 192.86%
PBT 4,735,000 4,550,000 5,197,000 4,167,000 2,932,000 1,466,000 1,298,000 181.76%
Tax -783,000 -713,000 -1,227,000 -992,000 -690,000 -345,000 -138,000 301.27%
NP 3,952,000 3,837,000 3,970,000 3,175,000 2,242,000 1,121,000 1,160,000 166.75%
-
NP to SH 3,604,000 3,518,000 3,635,000 2,893,000 2,038,000 1,019,000 932,000 195.22%
-
Tax Rate 16.54% 15.67% 23.61% 23.81% 23.53% 23.53% 10.63% -
Total Cost 12,713,000 12,762,000 12,639,000 9,499,000 6,536,000 3,268,000 3,193,000 202.20%
-
Net Worth 21,440,000 20,319,999 20,079,999 19,360,000 0 18,733,923 18,456,666 12.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Div 1,760,000 1,760,000 640,000 640,000 - - 1,475,666 15.14%
Div Payout % 48.83% 50.03% 17.61% 22.12% - - 158.33% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Net Worth 21,440,000 20,319,999 20,079,999 19,360,000 0 18,733,923 18,456,666 12.74%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 7,838,461 8,166,666 -1.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
NP Margin 23.71% 23.12% 23.90% 25.05% 25.54% 25.54% 26.65% -
ROE 16.81% 17.31% 18.10% 14.94% 0.00% 5.44% 5.05% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
RPS 208.31 207.49 207.61 158.43 109.73 55.99 53.30 197.74%
EPS 45.05 43.98 45.44 36.16 25.48 13.00 11.41 200.18%
DPS 22.00 22.00 8.00 8.00 0.00 0.00 18.07 17.06%
NAPS 2.68 2.54 2.51 2.42 0.00 2.39 2.26 14.61%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
RPS 208.31 207.49 207.61 158.43 109.73 54.86 54.41 192.87%
EPS 45.05 43.98 45.44 36.16 25.48 12.74 11.65 195.22%
DPS 22.00 22.00 8.00 8.00 0.00 0.00 18.45 15.12%
NAPS 2.68 2.54 2.51 2.42 0.00 2.3417 2.3071 12.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 -
Price 6.41 6.40 6.40 6.47 6.74 6.20 6.20 -
P/RPS 3.08 3.08 3.08 4.08 6.14 11.07 11.63 -65.47%
P/EPS 14.23 14.55 14.09 17.89 26.46 47.69 54.33 -65.78%
EY 7.03 6.87 7.10 5.59 3.78 2.10 1.84 192.39%
DY 3.43 3.44 1.25 1.24 0.00 0.00 2.91 14.06%
P/NAPS 2.39 2.52 2.55 2.67 0.00 2.59 2.74 -10.36%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 CAGR
Date 27/05/13 - - - - 28/05/12 27/02/12 -
Price 6.48 0.00 0.00 0.00 0.00 6.70 6.90 -
P/RPS 3.11 0.00 0.00 0.00 0.00 11.97 12.95 -68.07%
P/EPS 14.38 0.00 0.00 0.00 0.00 51.54 60.46 -68.32%
EY 6.95 0.00 0.00 0.00 0.00 1.94 1.65 216.13%
DY 3.40 0.00 0.00 0.00 0.00 0.00 2.62 23.19%
P/NAPS 2.42 0.00 0.00 0.00 0.00 2.80 3.05 -16.90%

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