[PCHEM] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 15.71%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Revenue 15,804,000 16,293,333 19,159,200 13,644,000 10,942,666 10.29%
PBT 5,281,333 4,974,666 6,619,200 3,949,333 2,728,000 19.25%
Tax -1,273,333 -1,176,000 -1,612,800 -880,000 -554,666 24.80%
NP 4,008,000 3,798,666 5,006,400 3,069,333 2,173,333 17.72%
-
NP to SH 3,596,000 3,488,000 4,526,400 2,749,333 1,756,000 21.05%
-
Tax Rate 24.11% 23.64% 24.37% 22.28% 20.33% -
Total Cost 11,796,000 12,494,666 14,152,800 10,574,666 8,769,333 8.22%
-
Net Worth 21,280,000 20,079,999 19,645,833 1,723,242,786 0 -
Dividend
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Div 853,333 853,333 1,508,800 - - -
Div Payout % 23.73% 24.46% 33.33% - - -
Equity
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Net Worth 21,280,000 20,079,999 19,645,833 1,723,242,786 0 -
NOSH 8,000,000 8,000,000 7,858,333 736,428,568 731,666,637 -70.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
NP Margin 25.36% 23.31% 26.13% 22.50% 19.86% -
ROE 16.90% 17.37% 23.04% 0.16% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
RPS 197.55 203.67 243.81 1.85 1.50 267.38%
EPS 45.33 44.00 57.60 0.37 0.24 304.45%
DPS 10.67 10.67 19.20 0.00 0.00 -
NAPS 2.66 2.51 2.50 2.34 0.00 -
Adjusted Per Share Value based on latest NOSH - 728,333,349
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
RPS 197.55 203.67 239.49 170.55 136.78 10.29%
EPS 45.33 44.00 56.58 34.37 21.95 21.33%
DPS 10.67 10.67 18.86 0.00 0.00 -
NAPS 2.66 2.51 2.4557 215.4054 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Date 30/09/13 28/09/12 30/09/11 30/12/10 - -
Price 6.85 6.40 5.56 5.52 0.00 -
P/RPS 3.47 3.14 2.28 297.94 0.00 -
P/EPS 15.24 14.68 9.65 1,478.57 0.00 -
EY 6.56 6.81 10.36 0.07 0.00 -
DY 1.56 1.67 3.45 0.00 0.00 -
P/NAPS 2.58 2.55 2.22 2.36 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 CAGR
Date 07/11/13 27/11/12 22/11/11 24/02/11 - -
Price 7.10 6.09 5.94 6.21 0.00 -
P/RPS 3.59 2.99 2.44 335.18 0.00 -
P/EPS 15.80 13.97 10.31 1,663.39 0.00 -
EY 6.33 7.16 9.70 0.06 0.00 -
DY 1.50 1.75 3.23 0.00 0.00 -
P/NAPS 2.67 2.43 2.38 2.65 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