[PCHEM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 38.97%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 8,285,000 4,389,000 4,389,000 11,887,000 7,983,000 3,345,000 14,586,000 -36.34%
PBT 2,701,000 1,466,000 1,466,000 3,897,000 2,758,000 1,058,000 4,260,000 -30.50%
Tax -647,000 -345,000 -345,000 -985,000 -672,000 -244,000 -798,000 -15.42%
NP 2,054,000 1,121,000 1,121,000 2,912,000 2,086,000 814,000 3,462,000 -34.09%
-
NP to SH 1,874,000 1,019,000 1,019,000 2,621,000 1,886,000 737,000 2,994,000 -31.21%
-
Tax Rate 23.95% 23.53% 23.53% 25.28% 24.37% 23.06% 18.73% -
Total Cost 6,231,000 3,268,000 3,268,000 8,975,000 5,897,000 2,531,000 11,124,000 -37.05%
-
Net Worth 19,360,000 0 18,733,923 19,935,484 19,645,833 20,799,777 18,413,100 4.08%
Dividend
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 640,000 - - 1,270,787 628,666 - 1,422,150 -47.15%
Div Payout % 34.15% - - 48.48% 33.33% - 47.50% -
Equity
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 19,360,000 0 18,733,923 19,935,484 19,645,833 20,799,777 18,413,100 4.08%
NOSH 8,000,000 8,000,000 7,838,461 8,166,666 7,858,333 8,188,888 7,485,000 5.45%
Ratio Analysis
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.79% 25.54% 25.54% 24.50% 26.13% 24.33% 23.74% -
ROE 9.68% 0.00% 5.44% 13.15% 9.60% 3.54% 16.26% -
Per Share
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 103.56 54.86 55.99 149.66 101.59 40.85 194.87 -39.64%
EPS 23.00 13.00 13.00 33.00 24.00 9.00 40.00 -35.72%
DPS 8.00 0.00 0.00 16.00 8.00 0.00 19.00 -49.88%
NAPS 2.42 0.00 2.39 2.51 2.50 2.54 2.46 -1.30%
Adjusted Per Share Value based on latest NOSH - 8,166,666
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 103.56 54.86 54.86 148.59 99.79 41.81 182.33 -36.35%
EPS 23.00 13.00 12.74 32.76 23.58 9.21 37.43 -32.22%
DPS 8.00 0.00 0.00 15.88 7.86 0.00 17.78 -47.15%
NAPS 2.42 0.00 2.3417 2.4919 2.4557 2.60 2.3016 4.08%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 6.47 6.74 6.20 6.20 5.56 7.09 7.24 -
P/RPS 6.25 12.29 11.07 4.14 5.47 17.36 3.72 51.34%
P/EPS 27.62 52.91 47.69 18.79 23.17 78.78 18.10 40.15%
EY 3.62 1.89 2.10 5.32 4.32 1.27 5.52 -28.60%
DY 1.24 0.00 0.00 2.58 1.44 0.00 2.62 -44.97%
P/NAPS 2.67 0.00 2.59 2.47 2.22 2.79 2.94 -7.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/08/12 - 28/05/12 27/02/12 22/11/11 26/08/11 26/05/11 -
Price 6.53 0.00 6.70 6.90 5.94 6.03 7.16 -
P/RPS 6.31 0.00 11.97 4.61 5.85 14.76 3.67 54.16%
P/EPS 27.88 0.00 51.54 20.91 24.75 67.00 17.90 42.46%
EY 3.59 0.00 1.94 4.78 4.04 1.49 5.59 -29.79%
DY 1.23 0.00 0.00 2.32 1.35 0.00 2.65 -45.82%
P/NAPS 2.70 0.00 2.80 2.75 2.38 2.37 2.91 -5.80%

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