[PCHEM] QoQ Annualized Quarter Result on 01-Jan-2011 [#1]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
01-Jan-2011 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 19,159,200 20,070,000 14,586,000 0 13,644,000 12,670,000 0 -
PBT 6,619,200 6,348,000 4,260,000 0 3,949,333 3,374,000 0 -
Tax -1,612,800 -1,464,000 -798,000 0 -880,000 -770,000 0 -
NP 5,006,400 4,884,000 3,462,000 0 3,069,333 2,604,000 0 -
-
NP to SH 4,526,400 4,422,000 2,994,000 0 2,749,333 2,376,000 0 -
-
Tax Rate 24.37% 23.06% 18.73% - 22.28% 22.82% - -
Total Cost 14,152,800 15,186,000 11,124,000 0 10,574,666 10,066,000 0 -
-
Net Worth 19,645,833 20,799,777 18,413,100 0 1,723,242,786 14,627,250 0 -
Dividend
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,508,800 - 1,422,150 - - - - -
Div Payout % 33.33% - 47.50% - - - - -
Equity
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 19,645,833 20,799,777 18,413,100 0 1,723,242,786 14,627,250 0 -
NOSH 7,858,333 8,188,888 7,485,000 736,428,568 736,428,568 7,425,000 7,330,000 5.71%
Ratio Analysis
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.13% 24.33% 23.74% 0.00% 22.50% 20.55% 0.00% -
ROE 23.04% 21.26% 16.26% 0.00% 0.16% 16.24% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 243.81 245.09 194.87 0.00 1.85 170.64 0.00 -
EPS 57.60 54.00 40.00 0.00 0.37 32.00 0.00 -
DPS 19.20 0.00 19.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.54 2.46 0.00 2.34 1.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 728,333,349
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 239.49 250.88 182.33 0.00 170.55 158.38 0.00 -
EPS 56.58 55.27 37.43 0.00 34.37 29.70 0.00 -
DPS 18.86 0.00 17.78 0.00 0.00 0.00 0.00 -
NAPS 2.4557 2.60 2.3016 0.00 215.4054 1.8284 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/12/10 - - -
Price 5.56 7.09 7.24 5.52 5.52 0.00 0.00 -
P/RPS 2.28 2.89 3.72 0.00 297.94 0.00 0.00 -
P/EPS 9.65 13.13 18.10 0.00 1,478.57 0.00 0.00 -
EY 10.36 7.62 5.52 0.00 0.07 0.00 0.00 -
DY 3.45 0.00 2.62 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.79 2.94 0.00 2.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 01/01/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/11/11 26/08/11 26/05/11 - 24/02/11 29/11/10 - -
Price 5.94 6.03 7.16 0.00 6.21 5.40 0.00 -
P/RPS 2.44 2.46 3.67 0.00 335.18 3.16 0.00 -
P/EPS 10.31 11.17 17.90 0.00 1,663.39 16.88 0.00 -
EY 9.70 8.96 5.59 0.00 0.06 5.93 0.00 -
DY 3.23 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.37 2.91 0.00 2.65 2.74 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