[PCHEM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.0%
YoY- 12.85%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Revenue 16,599,000 16,609,000 12,674,000 8,778,000 4,389,000 4,353,000 4,353,000 190.57%
PBT 4,550,000 5,197,000 4,167,000 2,932,000 1,466,000 1,298,000 1,298,000 171.72%
Tax -713,000 -1,227,000 -992,000 -690,000 -345,000 -138,000 -138,000 270.15%
NP 3,837,000 3,970,000 3,175,000 2,242,000 1,121,000 1,160,000 1,160,000 159.44%
-
NP to SH 3,518,000 3,635,000 2,893,000 2,038,000 1,019,000 932,000 932,000 188.23%
-
Tax Rate 15.67% 23.61% 23.81% 23.53% 23.53% 10.63% 10.63% -
Total Cost 12,762,000 12,639,000 9,499,000 6,536,000 3,268,000 3,193,000 3,193,000 201.67%
-
Net Worth 20,319,999 20,079,999 19,360,000 0 18,733,923 18,456,666 16,414,285 18.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Div 1,760,000 640,000 640,000 - - 1,475,666 1,475,666 15.07%
Div Payout % 50.03% 17.61% 22.12% - - 158.33% 158.33% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Net Worth 20,319,999 20,079,999 19,360,000 0 18,733,923 18,456,666 16,414,285 18.54%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 7,838,461 8,166,666 8,207,142 -2.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
NP Margin 23.12% 23.90% 25.05% 25.54% 25.54% 26.65% 26.65% -
ROE 17.31% 18.10% 14.94% 0.00% 5.44% 5.05% 5.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
RPS 207.49 207.61 158.43 109.73 55.99 53.30 53.04 196.55%
EPS 43.98 45.44 36.16 25.48 13.00 11.41 11.36 194.10%
DPS 22.00 8.00 8.00 0.00 0.00 18.07 17.98 17.44%
NAPS 2.54 2.51 2.42 0.00 2.39 2.26 2.00 20.98%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
RPS 207.49 207.61 158.43 109.73 54.86 54.41 54.41 190.58%
EPS 43.98 45.44 36.16 25.48 12.74 11.65 11.65 188.25%
DPS 22.00 8.00 8.00 0.00 0.00 18.45 18.45 15.05%
NAPS 2.54 2.51 2.42 0.00 2.3417 2.3071 2.0518 18.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 -
Price 6.40 6.40 6.47 6.74 6.20 6.20 5.56 -
P/RPS 3.08 3.08 4.08 6.14 11.07 11.63 10.48 -62.31%
P/EPS 14.55 14.09 17.89 26.46 47.69 54.33 48.96 -61.97%
EY 6.87 7.10 5.59 3.78 2.10 1.84 2.04 163.17%
DY 3.44 1.25 1.24 0.00 0.00 2.91 3.23 5.14%
P/NAPS 2.52 2.55 2.67 0.00 2.59 2.74 2.78 -7.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Date - - - - 28/05/12 27/02/12 - -
Price 0.00 0.00 0.00 0.00 6.70 6.90 0.00 -
P/RPS 0.00 0.00 0.00 0.00 11.97 12.95 0.00 -
P/EPS 0.00 0.00 0.00 0.00 51.54 60.46 0.00 -
EY 0.00 0.00 0.00 0.00 1.94 1.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.62 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 2.80 3.05 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