[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

PCG 30 September 2013 Quarterly Bursa Announcement.pdf

Latest QR

Upcoming QR

PCHEM's Result

PCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	13,217,333	13,449,333	14,261,333	15,804,000	16,293,333	19,159,200	13,644,000	-0.55%
YoY %	-1.72%	-5.69%	-9.76%	-3.00%	-14.96%	40.42%	-	-
Horiz. %	96.87%	98.57%	104.52%	115.83%	119.42%	140.42%	100.00%	-
PBT	3,916,000	3,894,666	3,696,000	5,281,333	4,974,666	6,619,200	3,949,333	-0.14%
YoY %	0.55%	5.38%	-30.02%	6.16%	-24.84%	67.60%	-	-
Horiz. %	99.16%	98.62%	93.59%	133.73%	125.96%	167.60%	100.00%	-
Tax	-997,333	-828,000	-822,666	-1,273,333	-1,176,000	-1,612,800	-880,000	2.19%
YoY %	-20.45%	-0.65%	35.39%	-8.28%	27.08%	-83.27%	-	-
Horiz. %	113.33%	94.09%	93.48%	144.70%	133.64%	183.27%	100.00%	-
NP	2,918,666	3,066,666	2,873,333	4,008,000	3,798,666	5,006,400	3,069,333	-0.87%
YoY %	-4.83%	6.73%	-28.31%	5.51%	-24.12%	63.11%	-	-
Horiz. %	95.09%	99.91%	93.61%	130.58%	123.76%	163.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-6.40%	5.80%	-27.18%	3.10%	-22.94%	64.64%	-	-
Horiz. %	94.33%	100.78%	95.25%	130.80%	126.87%	164.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	21.26%	22.26%	24.11%	23.64%	24.37%	22.28%	-
YoY %	19.80%	-4.49%	-7.67%	1.99%	-3.00%	9.38%	-	-
Horiz. %	114.32%	95.42%	99.91%	108.21%	106.10%	109.38%	100.00%	-
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%
YoY %	-0.81%	-8.83%	-3.46%	-5.59%	-11.72%	33.84%	-	-
Horiz. %	97.39%	98.18%	107.69%	111.55%	118.16%	133.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.30%	9.42%	3.76%	5.98%	2.21%	-98.86%	-	-
Horiz. %	1.46%	1.40%	1.28%	1.23%	1.17%	1.14%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Dividend
Div	746,666	853,333	853,333	853,333	853,333	1,508,800	-	-
YoY %	-12.50%	0.00%	0.00%	0.00%	-43.44%	0.00%	-	-
Horiz. %	49.49%	56.56%	56.56%	56.56%	56.56%	100.00%	-	-
Div Payout %	28.79%	30.80%	32.59%	23.73%	24.46%	33.33%	-	-
YoY %	-6.53%	-5.49%	37.34%	-2.98%	-26.61%	0.00%	-	-
Horiz. %	86.38%	92.41%	97.78%	71.20%	73.39%	100.00%	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Equity
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%
YoY %	4.30%	9.42%	3.76%	5.98%	2.21%	-98.86%	-	-
Horiz. %	1.46%	1.40%	1.28%	1.23%	1.17%	1.14%	100.00%	-
NOSH	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	7,858,333	736,428,568	-54.43%
YoY %	0.00%	0.00%	0.00%	0.00%	1.80%	-98.93%	-	-
Horiz. %	1.09%	1.09%	1.09%	1.09%	1.09%	1.07%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Ratio Analysis
NP Margin	22.08%	22.80%	20.15%	25.36%	23.31%	26.13%	22.50%	-
YoY %	-3.16%	13.15%	-20.54%	8.79%	-10.79%	16.13%	-	-
Horiz. %	98.13%	101.33%	89.56%	112.71%	103.60%	116.13%	100.00%	-
ROE	10.29%	11.47%	11.86%	16.90%	17.37%	23.04%	0.16%	-
YoY %	-10.29%	-3.29%	-29.82%	-2.71%	-24.61%	14,300.00%	-	-
Horiz. %	6,431.25%	7,168.75%	7,412.50%	10,562.50%	10,856.25%	14,400.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Per Share
RPS	165.22	168.12	178.27	197.55	203.67	243.81	1.85	118.31%
YoY %	-1.72%	-5.69%	-9.76%	-3.00%	-16.46%	13,078.92%	-	-
Horiz. %	8,930.81%	9,087.57%	9,636.22%	10,678.38%	11,009.19%	13,178.92%	100.00%	-
EPS	32.00	34.67	33.33	45.33	44.00	57.60	0.37	117.10%
YoY %	-7.70%	4.02%	-26.47%	3.02%	-23.61%	15,467.57%	-	-
Horiz. %	8,648.65%	9,370.27%	9,008.11%	12,251.35%	11,891.89%	15,567.57%	100.00%	-
DPS	9.33	10.67	10.67	10.67	10.67	19.20	0.00	-
YoY %	-12.56%	0.00%	0.00%	0.00%	-44.43%	0.00%	-	-
Horiz. %	48.59%	55.57%	55.57%	55.57%	55.57%	100.00%	-	-
NAPS	3.15	3.02	2.76	2.66	2.51	2.50	2.34	5.30%
YoY %	4.30%	9.42%	3.76%	5.98%	0.40%	6.84%	-	-
Horiz. %	134.62%	129.06%	117.95%	113.68%	107.26%	106.84%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 8,000,000
RPS	165.22	168.12	178.27	197.55	203.67	239.49	170.55	-0.55%
YoY %	-1.72%	-5.69%	-9.76%	-3.00%	-14.96%	40.42%	-	-
Horiz. %	96.87%	98.58%	104.53%	115.83%	119.42%	140.42%	100.00%	-
EPS	32.00	34.67	33.33	45.33	44.00	56.58	34.37	-1.23%
YoY %	-7.70%	4.02%	-26.47%	3.02%	-22.23%	64.62%	-	-
Horiz. %	93.10%	100.87%	96.97%	131.89%	128.02%	164.62%	100.00%	-
DPS	9.33	10.67	10.67	10.67	10.67	18.86	0.00	-
YoY %	-12.56%	0.00%	0.00%	0.00%	-43.43%	0.00%	-	-
Horiz. %	49.47%	56.57%	56.57%	56.57%	56.57%	100.00%	-	-
NAPS	3.15	3.02	2.76	2.66	2.51	2.4557	215.4054	-52.01%
YoY %	4.30%	9.42%	3.76%	5.98%	2.21%	-98.86%	-	-
Horiz. %	1.46%	1.40%	1.28%	1.23%	1.17%	1.14%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	10.41%	4.29%	0.86%	10.51%	37.72%	-99.23%	-	-
Horiz. %	1.35%	1.23%	1.17%	1.16%	1.05%	0.77%	100.00%	-
P/EPS	20.51	17.73	19.06	15.24	14.68	9.65	1,478.57	-52.45%
YoY %	15.68%	-6.98%	25.07%	3.81%	52.12%	-99.35%	-	-
Horiz. %	1.39%	1.20%	1.29%	1.03%	0.99%	0.65%	100.00%	-
EY	4.87	5.64	5.25	6.56	6.81	10.36	0.07	109.04%
YoY %	-13.65%	7.43%	-19.97%	-3.67%	-34.27%	14,700.00%	-	-
Horiz. %	6,957.14%	8,057.14%	7,500.00%	9,371.43%	9,728.57%	14,800.00%	100.00%	-
DY	1.40	1.74	1.71	1.56	1.67	3.45	0.00	-
YoY %	-19.54%	1.75%	9.62%	-6.59%	-51.59%	0.00%	-	-
Horiz. %	40.58%	50.43%	49.57%	45.22%	48.41%	100.00%	-	-
P/NAPS	2.11	2.03	2.26	2.58	2.55	2.22	2.36	-1.92%
YoY %	3.94%	-10.18%	-12.40%	1.18%	14.86%	-5.93%	-	-
Horiz. %	89.41%	86.02%	95.76%	109.32%	108.05%	94.07%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/12/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	9.56%	12.83%	-4.46%	20.07%	22.54%	-99.27%	-	-
Horiz. %	1.26%	1.15%	1.02%	1.07%	0.89%	0.73%	100.00%	-
P/EPS	21.59	18.77	18.67	15.80	13.97	10.31	1,663.39	-53.00%
YoY %	15.02%	0.54%	18.16%	13.10%	35.50%	-99.38%	-	-
Horiz. %	1.30%	1.13%	1.12%	0.95%	0.84%	0.62%	100.00%	-
EY	4.63	5.33	5.36	6.33	7.16	9.70	0.06	112.84%
YoY %	-13.13%	-0.56%	-15.32%	-11.59%	-26.19%	16,066.67%	-	-
Horiz. %	7,716.67%	8,883.33%	8,933.33%	10,550.00%	11,933.33%	16,166.67%	100.00%	-
DY	1.33	1.64	1.75	1.50	1.75	3.23	0.00	-
YoY %	-18.90%	-6.29%	16.67%	-14.29%	-45.82%	0.00%	-	-
Horiz. %	41.18%	50.77%	54.18%	46.44%	54.18%	100.00%	-	-
P/NAPS	2.22	2.15	2.21	2.67	2.43	2.38	2.65	-3.03%
YoY %	3.26%	-2.71%	-17.23%	9.88%	2.10%	-10.19%	-	-
Horiz. %	83.77%	81.13%	83.40%	100.75%	91.70%	89.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos