[PCHEM] QoQ 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- 22.51%
YoY- 8.44%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
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 3,349,000 3,527,000 3,872,000 4,455,000 4,379,000 3,935,000 3,896,000 -9.56%
PBT 586,000 925,000 1,386,000 1,651,000 819,000 1,030,000 1,235,000 -39.08%
Tax -88,000 -213,000 -327,000 -415,000 169,000 -235,000 -302,000 -55.94%
NP 498,000 712,000 1,059,000 1,236,000 988,000 795,000 933,000 -34.12%
-
NP to SH 450,000 635,000 958,000 1,105,000 902,000 742,000 855,000 -34.73%
-
Tax Rate 15.02% 23.03% 23.59% 25.14% -20.63% 22.82% 24.45% -
Total Cost 2,851,000 2,815,000 2,813,000 3,219,000 3,391,000 3,140,000 2,963,000 -2.52%
-
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 960,000 - 640,000 - 1,120,000 - 640,000 30.94%
Div Payout % 213.33% - 66.81% - 124.17% - 74.85% -
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 14.87% 20.19% 27.35% 27.74% 22.56% 20.20% 23.95% -
ROE 2.07% 2.98% 4.50% 5.15% 4.44% 3.70% 4.42% -
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 41.86 44.09 48.40 55.69 54.74 49.19 48.70 -9.57%
EPS 6.00 8.00 12.00 14.00 11.00 9.00 11.00 -33.16%
DPS 12.00 0.00 8.00 0.00 14.00 0.00 8.00 30.94%
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 41.86 44.09 48.40 55.69 54.74 49.19 48.70 -9.57%
EPS 6.00 8.00 12.00 14.00 11.00 9.00 11.00 -33.16%
DPS 12.00 0.00 8.00 0.00 14.00 0.00 8.00 30.94%
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 16.53 15.54 13.68 11.51 11.69 13.01 13.29 15.60%
P/EPS 123.02 86.30 55.28 46.41 56.76 69.00 60.54 60.22%
EY 0.81 1.16 1.81 2.15 1.76 1.45 1.65 -37.68%
DY 1.73 0.00 1.21 0.00 2.19 0.00 1.24 24.78%
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 16.12 16.10 13.43 11.64 11.42 12.38 13.41 13.01%
P/EPS 120.00 89.45 54.28 46.91 55.43 65.66 61.10 56.63%
EY 0.83 1.12 1.84 2.13 1.80 1.52 1.64 -36.41%
DY 1.78 0.00 1.23 0.00 2.24 0.00 1.23 27.85%
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