[PCHEM] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 64.78%
YoY- 168.64%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 24,984,000 23,025,000 19,885,000 17,576,000 15,146,000 14,362,000 14,760,000 42.07%
PBT 8,353,000 7,709,000 6,094,000 4,544,000 2,858,000 1,857,000 1,707,000 188.50%
Tax -428,000 -390,000 -353,000 -314,000 -299,000 -271,000 -265,000 37.69%
NP 7,925,000 7,319,000 5,741,000 4,230,000 2,559,000 1,586,000 1,442,000 211.75%
-
NP to SH 7,960,000 7,345,000 5,751,000 4,258,000 2,584,000 1,629,000 1,503,000 204.14%
-
Tax Rate 5.12% 5.06% 5.79% 6.91% 10.46% 14.59% 15.52% -
Total Cost 17,059,000 15,706,000 14,144,000 13,346,000 12,587,000 12,776,000 13,318,000 17.96%
-
Net Worth 35,279,998 35,040,000 33,840,000 33,599,998 31,680,000 30,479,999 30,319,999 10.63%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 3,688,000 3,688,000 2,408,000 2,400,000 960,000 960,000 960,000 145.49%
Div Payout % 46.33% 50.21% 41.87% 56.36% 37.15% 58.93% 63.87% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 35,279,998 35,040,000 33,840,000 33,599,998 31,680,000 30,479,999 30,319,999 10.63%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 31.72% 31.79% 28.87% 24.07% 16.90% 11.04% 9.77% -
ROE 22.56% 20.96% 16.99% 12.67% 8.16% 5.34% 4.96% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 312.30 287.81 248.56 219.70 189.33 179.53 184.50 42.07%
EPS 99.50 91.81 71.89 53.23 32.30 20.36 18.79 204.11%
DPS 46.10 46.10 30.10 30.00 12.00 12.00 12.00 145.49%
NAPS 4.41 4.38 4.23 4.20 3.96 3.81 3.79 10.63%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 312.30 287.81 248.56 219.70 189.33 179.53 184.50 42.07%
EPS 99.50 91.81 71.89 53.23 32.30 20.36 18.79 204.11%
DPS 46.10 46.10 30.10 30.00 12.00 12.00 12.00 145.49%
NAPS 4.41 4.38 4.23 4.20 3.96 3.81 3.79 10.63%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 9.60 8.92 8.70 8.06 8.00 7.43 5.61 -
P/RPS 3.07 3.10 3.50 3.67 4.23 4.14 3.04 0.65%
P/EPS 9.65 9.72 12.10 15.14 24.77 36.49 29.86 -52.93%
EY 10.36 10.29 8.26 6.60 4.04 2.74 3.35 112.41%
DY 4.80 5.17 3.46 3.72 1.50 1.62 2.14 71.43%
P/NAPS 2.18 2.04 2.06 1.92 2.02 1.95 1.48 29.48%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 22/11/21 25/08/21 27/05/21 23/02/21 18/11/20 -
Price 9.98 9.20 8.30 8.15 8.17 7.50 6.75 -
P/RPS 3.20 3.20 3.34 3.71 4.32 4.18 3.66 -8.57%
P/EPS 10.03 10.02 11.55 15.31 25.29 36.83 35.93 -57.31%
EY 9.97 9.98 8.66 6.53 3.95 2.72 2.78 134.47%
DY 4.62 5.01 3.63 3.68 1.47 1.60 1.78 88.97%
P/NAPS 2.26 2.10 1.96 1.94 2.06 1.97 1.78 17.27%

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