[PCHEM] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 34.79%
YoY- 19.2%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 23,025,000 14,362,000 16,370,000 19,576,000 17,407,000 13,860,000 13,536,000 9.24%
PBT 7,710,000 1,857,000 3,155,000 5,650,000 5,236,000 4,110,000 3,833,000 12.34%
Tax -391,000 -271,000 -360,000 -592,000 -822,000 -888,000 -742,000 -10.11%
NP 7,319,000 1,586,000 2,795,000 5,058,000 4,414,000 3,222,000 3,091,000 15.43%
-
NP to SH 7,345,000 1,628,000 2,811,000 4,979,000 4,177,000 2,932,000 2,782,000 17.54%
-
Tax Rate 5.07% 14.59% 11.41% 10.48% 15.70% 21.61% 19.36% -
Total Cost 15,706,000 12,776,000 13,575,000 14,518,000 12,993,000 10,638,000 10,445,000 7.02%
-
Net Worth 35,040,000 30,479,999 29,920,000 30,479,999 27,840,000 27,040,000 24,799,999 5.92%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 4,480,000 960,000 1,440,000 2,560,000 2,160,000 1,520,000 1,440,000 20.80%
Div Payout % 60.99% 58.97% 51.23% 51.42% 51.71% 51.84% 51.76% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 35,040,000 30,479,999 29,920,000 30,479,999 27,840,000 27,040,000 24,799,999 5.92%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 31.79% 11.04% 17.07% 25.84% 25.36% 23.25% 22.84% -
ROE 20.96% 5.34% 9.40% 16.34% 15.00% 10.84% 11.22% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 287.81 179.53 204.63 244.70 217.59 173.25 169.20 9.24%
EPS 92.00 20.00 35.00 62.00 52.00 37.00 35.00 17.45%
DPS 56.00 12.00 18.00 32.00 27.00 19.00 18.00 20.80%
NAPS 4.38 3.81 3.74 3.81 3.48 3.38 3.10 5.92%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 287.81 179.53 204.63 244.70 217.59 173.25 169.20 9.24%
EPS 92.00 20.00 35.00 62.00 52.00 37.00 35.00 17.45%
DPS 56.00 12.00 18.00 32.00 27.00 19.00 18.00 20.80%
NAPS 4.38 3.81 3.74 3.81 3.48 3.38 3.10 5.92%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 8.92 7.43 7.35 9.29 7.70 6.98 7.27 -
P/RPS 3.10 4.14 3.59 3.80 3.54 4.03 4.30 -5.30%
P/EPS 9.72 36.51 20.92 14.93 14.75 19.05 20.91 -11.97%
EY 10.29 2.74 4.78 6.70 6.78 5.25 4.78 13.61%
DY 6.28 1.62 2.45 3.44 3.51 2.72 2.48 16.73%
P/NAPS 2.04 1.95 1.97 2.44 2.21 2.07 2.35 -2.32%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 26/02/20 25/02/19 20/02/18 20/02/17 23/02/16 -
Price 9.18 7.55 5.75 9.13 8.10 7.48 7.07 -
P/RPS 3.19 4.21 2.81 3.73 3.72 4.32 4.18 -4.40%
P/EPS 10.00 37.10 16.36 14.67 15.51 20.41 20.33 -11.14%
EY 10.00 2.70 6.11 6.82 6.45 4.90 4.92 12.53%
DY 6.10 1.59 3.13 3.50 3.33 2.54 2.55 15.63%
P/NAPS 2.10 1.98 1.54 2.40 2.33 2.21 2.28 -1.36%

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