[PCHEM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -12.85%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Revenue 13,217,333 13,449,333 14,261,333 15,804,000 16,293,333 19,159,200 13,644,000 -0.55%
PBT 3,916,000 3,894,666 3,696,000 5,281,333 4,974,666 6,619,200 3,949,333 -0.14%
Tax -997,333 -828,000 -822,666 -1,273,333 -1,176,000 -1,612,800 -880,000 2.19%
NP 2,918,666 3,066,666 2,873,333 4,008,000 3,798,666 5,006,400 3,069,333 -0.87%
-
NP to SH 2,593,333 2,770,666 2,618,666 3,596,000 3,488,000 4,526,400 2,749,333 -1.01%
-
Tax Rate 25.47% 21.26% 22.26% 24.11% 23.64% 24.37% 22.28% -
Total Cost 10,298,666 10,382,666 11,388,000 11,796,000 12,494,666 14,152,800 10,574,666 -0.45%
-
Net Worth 25,200,000 24,159,999 22,079,999 21,280,000 20,079,999 19,645,833 1,723,242,786 -52.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Div 746,666 853,333 853,333 853,333 853,333 1,508,800 - -
Div Payout % 28.79% 30.80% 32.59% 23.73% 24.46% 33.33% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Net Worth 25,200,000 24,159,999 22,079,999 21,280,000 20,079,999 19,645,833 1,723,242,786 -52.01%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 7,858,333 736,428,568 -54.43%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
NP Margin 22.08% 22.80% 20.15% 25.36% 23.31% 26.13% 22.50% -
ROE 10.29% 11.47% 11.86% 16.90% 17.37% 23.04% 0.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
RPS 165.22 168.12 178.27 197.55 203.67 243.81 1.85 118.31%
EPS 32.00 34.67 33.33 45.33 44.00 57.60 0.37 117.10%
DPS 9.33 10.67 10.67 10.67 10.67 19.20 0.00 -
NAPS 3.15 3.02 2.76 2.66 2.51 2.50 2.34 5.30%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
RPS 165.22 168.12 178.27 197.55 203.67 239.49 170.55 -0.55%
EPS 32.00 34.67 33.33 45.33 44.00 56.58 34.37 -1.23%
DPS 9.33 10.67 10.67 10.67 10.67 18.86 0.00 -
NAPS 3.15 3.02 2.76 2.66 2.51 2.4557 215.4054 -52.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/12/10 -
Price 6.65 6.14 6.24 6.85 6.40 5.56 5.52 -
P/RPS 4.03 3.65 3.50 3.47 3.14 2.28 297.94 -52.66%
P/EPS 20.51 17.73 19.06 15.24 14.68 9.65 1,478.57 -52.45%
EY 4.87 5.64 5.25 6.56 6.81 10.36 0.07 109.04%
DY 1.40 1.74 1.71 1.56 1.67 3.45 0.00 -
P/NAPS 2.11 2.03 2.26 2.58 2.55 2.22 2.36 -1.92%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/10 CAGR
Date 02/11/16 03/11/15 06/11/14 07/11/13 27/11/12 22/11/11 24/02/11 -
Price 7.00 6.50 6.11 7.10 6.09 5.94 6.21 -
P/RPS 4.24 3.87 3.43 3.59 2.99 2.44 335.18 -53.21%
P/EPS 21.59 18.77 18.67 15.80 13.97 10.31 1,663.39 -53.00%
EY 4.63 5.33 5.36 6.33 7.16 9.70 0.06 112.84%
DY 1.33 1.64 1.75 1.50 1.75 3.23 0.00 -
P/NAPS 2.22 2.15 2.21 2.67 2.43 2.38 2.65 -3.03%

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