[PCHEM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.61%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,445,000 3,140,000 14,597,000 10,696,000 7,147,000 3,806,000 15,202,000 -43.65%
PBT 1,696,000 843,000 3,551,000 2,772,000 1,874,000 1,092,000 4,547,000 -48.27%
Tax -386,000 -171,000 -825,000 -617,000 -450,000 -253,000 -1,043,000 -48.54%
NP 1,310,000 672,000 2,726,000 2,155,000 1,424,000 839,000 3,504,000 -48.19%
-
NP to SH 1,162,000 605,000 2,465,000 1,964,000 1,304,000 749,000 3,146,000 -48.61%
-
Tax Rate 22.76% 20.28% 23.23% 22.26% 24.01% 23.17% 22.94% -
Total Cost 5,135,000 2,468,000 11,871,000 8,541,000 5,723,000 2,967,000 11,698,000 -42.32%
-
Net Worth 23,440,000 22,799,999 22,719,999 22,079,999 22,079,999 21,520,000 21,760,000 5.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 640,000 - 1,280,000 640,000 640,000 - 1,600,000 -45.80%
Div Payout % 55.08% - 51.93% 32.59% 49.08% - 50.86% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 23,440,000 22,799,999 22,719,999 22,079,999 22,079,999 21,520,000 21,760,000 5.09%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.33% 21.40% 18.68% 20.15% 19.92% 22.04% 23.05% -
ROE 4.96% 2.65% 10.85% 8.89% 5.91% 3.48% 14.46% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.56 39.25 182.46 133.70 89.34 47.58 190.03 -43.65%
EPS 15.00 8.00 31.00 25.00 16.00 9.00 39.00 -47.20%
DPS 8.00 0.00 16.00 8.00 8.00 0.00 20.00 -45.80%
NAPS 2.93 2.85 2.84 2.76 2.76 2.69 2.72 5.09%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.56 39.25 182.46 133.70 89.34 47.58 190.03 -43.65%
EPS 15.00 8.00 31.00 25.00 16.00 9.00 39.00 -47.20%
DPS 8.00 0.00 16.00 8.00 8.00 0.00 20.00 -45.80%
NAPS 2.93 2.85 2.84 2.76 2.76 2.69 2.72 5.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.32 5.64 5.45 6.24 6.77 6.91 6.92 -
P/RPS 7.84 14.37 2.99 4.67 7.58 14.52 3.64 67.01%
P/EPS 43.51 74.58 17.69 25.42 41.53 73.81 17.60 83.13%
EY 2.30 1.34 5.65 3.93 2.41 1.35 5.68 -45.35%
DY 1.27 0.00 2.94 1.28 1.18 0.00 2.89 -42.28%
P/NAPS 2.16 1.98 1.92 2.26 2.45 2.57 2.54 -10.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 07/05/15 18/02/15 06/11/14 11/08/14 08/05/14 10/02/14 -
Price 6.28 5.85 5.39 6.11 6.66 6.79 6.75 -
P/RPS 7.80 14.90 2.95 4.57 7.45 14.27 3.55 69.25%
P/EPS 43.24 77.36 17.49 24.89 40.86 72.52 17.16 85.48%
EY 2.31 1.29 5.72 4.02 2.45 1.38 5.83 -46.14%
DY 1.27 0.00 2.97 1.31 1.20 0.00 2.96 -43.20%
P/NAPS 2.14 2.05 1.90 2.21 2.41 2.52 2.48 -9.38%

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