[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

712

HLIND

HONG LEONG INDUSTRIES BHD

676

MPI

MALAYSIAN PACIFIC INDUSTRIES

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

613

NOTION

NOTION VTEC BHD

539

DNEX

DAGANG NEXCHANGE BERHAD

535

HEXCAP

HEXTAR CAPITAL BERHAD

405

GENTING

GENTING BHD

385

SNS

SNS NETWORK TECHNOLOGY BERHAD

384

Daily Stocks

INGENIEU

0.065

0.00

208,784,300

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.105

-0.015

98,716,500

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-HUZ

0.205

+0.01

30,300,700

JCY

0.74

+0.045

26,980,500

ASTRO

0.31

-0.03

21,692,700

AHB-WC

0.07

+0.005

16,602,500

EDEN

0.18

+0.01

14,935,600

More active Stocks

DLADY

36.50

+0.48

200

PETGAS

18.22

+0.18

2,700

GAMUDA

6.66

+0.16

1,376,900

MAHSING-C60

0.47

+0.13

31,000

VSTECS

4.11

+0.11

174,100

NOTION-WD

1.87

+0.09

979,600

KGB

3.49

+0.09

285,200

YTLPOWR

4.75

+0.08

4,821,200

GCB

3.70

+0.08

430,300

HLBANK

19.24

+0.08

41,600

More gainer Stocks

KLK

20.82

-0.16

91,700

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

AEON-C31

0.045

-0.105

2,171,100

GCB-C5

0.945

-0.095

5,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More