[PCHEM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.64%
YoY- 8.44%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,202,000 15,804,000 16,654,000 17,820,000 16,599,000 16,293,333 16,570,000 -5.56%
PBT 4,547,000 5,281,333 6,074,000 6,604,000 4,550,000 4,974,666 5,402,000 -10.82%
Tax -1,043,000 -1,273,333 -1,484,000 -1,660,000 -713,000 -1,176,000 -1,294,000 -13.35%
NP 3,504,000 4,008,000 4,590,000 4,944,000 3,837,000 3,798,666 4,108,000 -10.03%
-
NP to SH 3,146,000 3,596,000 4,126,000 4,420,000 3,518,000 3,488,000 3,748,000 -10.98%
-
Tax Rate 22.94% 24.11% 24.43% 25.14% 15.67% 23.64% 23.95% -
Total Cost 11,698,000 11,796,000 12,064,000 12,876,000 12,762,000 12,494,666 12,462,000 -4.11%
-
Net Worth 21,760,000 21,280,000 21,280,000 21,440,000 20,319,999 20,079,999 19,360,000 8.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,600,000 853,333 1,280,000 - 1,760,000 853,333 1,280,000 15.99%
Div Payout % 50.86% 23.73% 31.02% - 50.03% 24.46% 34.15% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 21,760,000 21,280,000 21,280,000 21,440,000 20,319,999 20,079,999 19,360,000 8.07%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.05% 25.36% 27.56% 27.74% 23.12% 23.31% 24.79% -
ROE 14.46% 16.90% 19.39% 20.62% 17.31% 17.37% 19.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 190.03 197.55 208.18 222.75 207.49 203.67 207.13 -5.56%
EPS 39.00 45.33 52.00 56.00 44.00 44.00 46.00 -10.39%
DPS 20.00 10.67 16.00 0.00 22.00 10.67 16.00 15.99%
NAPS 2.72 2.66 2.66 2.68 2.54 2.51 2.42 8.07%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 190.03 197.55 208.18 222.75 207.49 203.67 207.13 -5.56%
EPS 39.00 45.33 52.00 56.00 44.00 44.00 46.00 -10.39%
DPS 20.00 10.67 16.00 0.00 22.00 10.67 16.00 15.99%
NAPS 2.72 2.66 2.66 2.68 2.54 2.51 2.42 8.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.92 6.85 6.62 6.41 6.40 6.40 6.47 -
P/RPS 3.64 3.47 3.18 2.88 3.08 3.14 3.12 10.79%
P/EPS 17.60 15.24 12.84 11.60 14.55 14.68 13.81 17.49%
EY 5.68 6.56 7.79 8.62 6.87 6.81 7.24 -14.89%
DY 2.89 1.56 2.42 0.00 3.44 1.67 2.47 11.00%
P/NAPS 2.54 2.58 2.49 2.39 2.52 2.55 2.67 -3.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 10/02/14 07/11/13 22/08/13 27/05/13 25/02/13 27/11/12 28/08/12 -
Price 6.75 7.10 6.50 6.48 6.25 6.09 6.53 -
P/RPS 3.55 3.59 3.12 2.91 3.01 2.99 3.15 8.27%
P/EPS 17.16 15.80 12.60 11.73 14.21 13.97 13.94 14.81%
EY 5.83 6.33 7.93 8.53 7.04 7.16 7.17 -12.85%
DY 2.96 1.50 2.46 0.00 3.52 1.75 2.45 13.39%
P/NAPS 2.48 2.67 2.44 2.42 2.46 2.43 2.70 -5.49%

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