[PCHEM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ-0.0%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Revenue 4,379,000 3,935,000 3,896,000 4,389,000 4,389,000 3,904,000 4,638,000 -4.47%
PBT 819,000 1,030,000 1,235,000 1,466,000 1,466,000 1,139,000 1,700,000 -44.12%
Tax 169,000 -235,000 -302,000 -345,000 -345,000 -313,000 -428,000 -
NP 988,000 795,000 933,000 1,121,000 1,121,000 826,000 1,272,000 -18.23%
-
NP to SH 902,000 742,000 855,000 1,019,000 1,019,000 735,000 1,149,000 -17.54%
-
Tax Rate -20.63% 22.82% 24.45% 23.53% 23.53% 27.48% 25.18% -
Total Cost 3,391,000 3,140,000 2,963,000 3,268,000 3,268,000 3,078,000 3,366,000 0.59%
-
Net Worth 20,319,999 20,079,999 19,360,000 0 18,733,923 20,498,333 20,517,857 -0.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Div 1,120,000 - 640,000 - - 653,333 656,571 53.05%
Div Payout % 124.17% - 74.85% - - 88.89% 57.14% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Net Worth 20,319,999 20,079,999 19,360,000 0 18,733,923 20,498,333 20,517,857 -0.76%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 7,838,461 8,166,666 8,207,142 -2.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
NP Margin 22.56% 20.20% 23.95% 25.54% 25.54% 21.16% 27.43% -
ROE 4.44% 3.70% 4.42% 0.00% 5.44% 3.59% 5.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
RPS 54.74 49.19 48.70 54.86 55.99 47.80 56.51 -2.50%
EPS 11.00 9.00 11.00 13.00 13.00 9.00 14.00 -17.48%
DPS 14.00 0.00 8.00 0.00 0.00 8.00 8.00 56.20%
NAPS 2.54 2.51 2.42 0.00 2.39 2.51 2.50 1.27%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
RPS 54.74 49.19 48.70 54.86 54.86 48.80 57.98 -4.47%
EPS 11.00 9.00 11.00 13.00 12.74 9.19 14.36 -19.13%
DPS 14.00 0.00 8.00 0.00 0.00 8.17 8.21 53.00%
NAPS 2.54 2.51 2.42 0.00 2.3417 2.5623 2.5647 -0.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/12/11 30/09/11 -
Price 6.40 6.40 6.47 6.74 6.20 6.20 5.56 -
P/RPS 11.69 13.01 13.29 12.29 11.07 12.97 9.84 14.71%
P/EPS 56.76 69.00 60.54 52.91 47.69 68.89 39.71 32.93%
EY 1.76 1.45 1.65 1.89 2.10 1.45 2.52 -24.87%
DY 2.19 0.00 1.24 0.00 0.00 1.29 1.44 39.67%
P/NAPS 2.52 2.55 2.67 0.00 2.59 2.47 2.22 10.62%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 01/01/12 31/12/11 30/09/11 CAGR
Date 25/02/13 27/11/12 28/08/12 - 28/05/12 27/02/12 22/11/11 -
Price 6.25 6.09 6.53 0.00 6.70 6.90 5.94 -
P/RPS 11.42 12.38 13.41 0.00 11.97 14.43 10.51 6.84%
P/EPS 55.43 65.66 61.10 0.00 51.54 76.67 42.43 23.73%
EY 1.80 1.52 1.64 0.00 1.94 1.30 2.36 -19.41%
DY 2.24 0.00 1.23 0.00 0.00 1.16 1.35 49.71%
P/NAPS 2.46 2.43 2.70 0.00 2.80 2.75 2.38 2.66%

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