[PCHEM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
18-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.87%
YoY- -21.65%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 13,449,333 12,890,000 12,560,000 14,597,000 14,261,333 14,294,000 15,224,000 -7.92%
PBT 3,894,666 3,392,000 3,372,000 3,551,000 3,696,000 3,748,000 4,368,000 -7.35%
Tax -828,000 -772,000 -684,000 -825,000 -822,666 -900,000 -1,012,000 -12.51%
NP 3,066,666 2,620,000 2,688,000 2,726,000 2,873,333 2,848,000 3,356,000 -5.82%
-
NP to SH 2,770,666 2,324,000 2,420,000 2,465,000 2,618,666 2,608,000 2,996,000 -5.07%
-
Tax Rate 21.26% 22.76% 20.28% 23.23% 22.26% 24.01% 23.17% -
Total Cost 10,382,666 10,270,000 9,872,000 11,871,000 11,388,000 11,446,000 11,868,000 -8.52%
-
Net Worth 24,159,999 23,440,000 22,799,999 22,719,999 22,079,999 22,079,999 21,520,000 8.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 853,333 1,280,000 - 1,280,000 853,333 1,280,000 - -
Div Payout % 30.80% 55.08% - 51.93% 32.59% 49.08% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 24,159,999 23,440,000 22,799,999 22,719,999 22,079,999 22,079,999 21,520,000 8.01%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.80% 20.33% 21.40% 18.68% 20.15% 19.92% 22.04% -
ROE 11.47% 9.91% 10.61% 10.85% 11.86% 11.81% 13.92% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 168.12 161.13 157.00 182.46 178.27 178.68 190.30 -7.92%
EPS 34.67 30.00 32.00 31.00 33.33 32.00 36.00 -2.47%
DPS 10.67 16.00 0.00 16.00 10.67 16.00 0.00 -
NAPS 3.02 2.93 2.85 2.84 2.76 2.76 2.69 8.01%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 168.12 161.13 157.00 182.46 178.27 178.68 190.30 -7.92%
EPS 34.67 30.00 32.00 31.00 33.33 32.00 36.00 -2.47%
DPS 10.67 16.00 0.00 16.00 10.67 16.00 0.00 -
NAPS 3.02 2.93 2.85 2.84 2.76 2.76 2.69 8.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.14 6.32 5.64 5.45 6.24 6.77 6.91 -
P/RPS 3.65 3.92 3.59 2.99 3.50 3.79 3.63 0.36%
P/EPS 17.73 21.76 18.64 17.69 19.06 20.77 18.45 -2.61%
EY 5.64 4.60 5.36 5.65 5.25 4.82 5.42 2.68%
DY 1.74 2.53 0.00 2.94 1.71 2.36 0.00 -
P/NAPS 2.03 2.16 1.98 1.92 2.26 2.45 2.57 -14.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 03/11/15 07/08/15 07/05/15 18/02/15 06/11/14 11/08/14 08/05/14 -
Price 6.50 6.28 5.85 5.39 6.11 6.66 6.79 -
P/RPS 3.87 3.90 3.73 2.95 3.43 3.73 3.57 5.52%
P/EPS 18.77 21.62 19.34 17.49 18.67 20.43 18.13 2.33%
EY 5.33 4.63 5.17 5.72 5.36 4.89 5.52 -2.30%
DY 1.64 2.55 0.00 2.97 1.75 2.40 0.00 -
P/NAPS 2.15 2.14 2.05 1.90 2.21 2.41 2.52 -10.03%

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