[PCHEM] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -14.68%
YoY- -43.54%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 28,953,000 23,025,000 14,362,000 16,370,000 19,576,000 17,407,000 13,860,000 13.05%
PBT 6,733,000 7,710,000 1,857,000 3,155,000 5,650,000 5,236,000 4,110,000 8.57%
Tax -406,000 -391,000 -271,000 -360,000 -592,000 -822,000 -888,000 -12.22%
NP 6,327,000 7,319,000 1,586,000 2,795,000 5,058,000 4,414,000 3,222,000 11.89%
-
NP to SH 6,322,000 7,345,000 1,628,000 2,811,000 4,979,000 4,177,000 2,932,000 13.65%
-
Tax Rate 6.03% 5.07% 14.59% 11.41% 10.48% 15.70% 21.61% -
Total Cost 22,626,000 15,706,000 12,776,000 13,575,000 14,518,000 12,993,000 10,638,000 13.39%
-
Net Worth 39,040,000 35,040,000 30,479,999 29,920,000 30,479,999 27,840,000 27,040,000 6.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,280,000 4,480,000 960,000 1,440,000 2,560,000 2,160,000 1,520,000 13.67%
Div Payout % 51.88% 60.99% 58.97% 51.23% 51.42% 51.71% 51.84% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 39,040,000 35,040,000 30,479,999 29,920,000 30,479,999 27,840,000 27,040,000 6.30%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 21.85% 31.79% 11.04% 17.07% 25.84% 25.36% 23.25% -
ROE 16.19% 20.96% 5.34% 9.40% 16.34% 15.00% 10.84% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 361.91 287.81 179.53 204.63 244.70 217.59 173.25 13.05%
EPS 79.00 92.00 20.00 35.00 62.00 52.00 37.00 13.46%
DPS 41.00 56.00 12.00 18.00 32.00 27.00 19.00 13.67%
NAPS 4.88 4.38 3.81 3.74 3.81 3.48 3.38 6.30%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 361.91 287.81 179.53 204.63 244.70 217.59 173.25 13.05%
EPS 79.00 92.00 20.00 35.00 62.00 52.00 37.00 13.46%
DPS 41.00 56.00 12.00 18.00 32.00 27.00 19.00 13.67%
NAPS 4.88 4.38 3.81 3.74 3.81 3.48 3.38 6.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 8.60 8.92 7.43 7.35 9.29 7.70 6.98 -
P/RPS 2.38 3.10 4.14 3.59 3.80 3.54 4.03 -8.39%
P/EPS 10.88 9.72 36.51 20.92 14.93 14.75 19.05 -8.90%
EY 9.19 10.29 2.74 4.78 6.70 6.78 5.25 9.77%
DY 4.77 6.28 1.62 2.45 3.44 3.51 2.72 9.80%
P/NAPS 1.76 2.04 1.95 1.97 2.44 2.21 2.07 -2.66%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 23/02/21 26/02/20 25/02/19 20/02/18 20/02/17 -
Price 7.22 9.18 7.55 5.75 9.13 8.10 7.48 -
P/RPS 1.99 3.19 4.21 2.81 3.73 3.72 4.32 -12.11%
P/EPS 9.14 10.00 37.10 16.36 14.67 15.51 20.41 -12.52%
EY 10.95 10.00 2.70 6.11 6.82 6.45 4.90 14.33%
DY 5.68 6.10 1.59 3.13 3.50 3.33 2.54 14.34%
P/NAPS 1.48 2.10 1.98 1.54 2.40 2.33 2.21 -6.46%

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