[PCHEM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 6.09%
YoY- 354.82%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 28,605,333 26,998,666 21,398,666 14,034,666 16,181,333 19,352,000 16,889,333 9.17%
PBT 2,493,333 8,229,333 7,434,666 1,784,000 3,714,666 5,564,000 5,218,666 -11.57%
Tax -349,333 -438,666 -388,000 -277,333 -404,000 -552,000 -732,000 -11.59%
NP 2,144,000 7,790,666 7,046,666 1,506,666 3,310,666 5,012,000 4,486,666 -11.57%
-
NP to SH 2,112,000 7,788,000 7,046,666 1,549,333 3,294,666 4,925,333 4,229,333 -10.92%
-
Tax Rate 14.01% 5.33% 5.22% 15.55% 10.88% 9.92% 14.03% -
Total Cost 26,461,333 19,208,000 14,352,000 12,528,000 12,870,666 14,340,000 12,402,666 13.45%
-
Net Worth 39,759,998 38,880,001 33,840,000 30,319,999 29,840,000 29,280,000 27,520,000 6.32%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 853,333 - 10,666 533,333 1,173,333 1,493,333 1,280,000 -6.53%
Div Payout % 40.40% - 0.15% 34.42% 35.61% 30.32% 30.26% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 39,759,998 38,880,001 33,840,000 30,319,999 29,840,000 29,280,000 27,520,000 6.32%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.50% 28.86% 32.93% 10.74% 20.46% 25.90% 26.57% -
ROE 5.31% 20.03% 20.82% 5.11% 11.04% 16.82% 15.37% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 357.57 337.48 267.48 175.43 202.27 241.90 211.12 9.17%
EPS 26.67 97.33 88.00 20.00 41.33 61.33 53.33 -10.90%
DPS 10.67 0.00 0.13 6.67 14.67 18.67 16.00 -6.52%
NAPS 4.97 4.86 4.23 3.79 3.73 3.66 3.44 6.32%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 357.57 337.48 267.48 175.43 202.27 241.90 211.12 9.17%
EPS 26.67 97.33 88.00 20.00 41.33 61.33 53.33 -10.90%
DPS 10.67 0.00 0.13 6.67 14.67 18.67 16.00 -6.52%
NAPS 4.97 4.86 4.23 3.79 3.73 3.66 3.44 6.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 7.19 8.39 8.70 5.61 7.54 9.36 7.29 -
P/RPS 2.01 2.49 3.25 3.20 3.73 3.87 3.45 -8.60%
P/EPS 27.23 8.62 9.88 28.97 18.31 15.20 13.79 12.00%
EY 3.67 11.60 10.12 3.45 5.46 6.58 7.25 -10.72%
DY 1.48 0.00 0.02 1.19 1.95 1.99 2.19 -6.31%
P/NAPS 1.45 1.73 2.06 1.48 2.02 2.56 2.12 -6.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 25/11/22 22/11/21 18/11/20 13/11/19 16/11/18 09/11/17 -
Price 7.08 9.05 8.31 6.75 7.40 9.40 7.37 -
P/RPS 1.98 2.68 3.11 3.85 3.66 3.89 3.49 -9.01%
P/EPS 26.82 9.30 9.43 34.85 17.97 15.27 13.94 11.51%
EY 3.73 10.76 10.60 2.87 5.57 6.55 7.17 -10.31%
DY 1.51 0.00 0.02 0.99 1.98 1.99 2.17 -5.86%
P/NAPS 1.42 1.86 1.96 1.78 1.98 2.57 2.14 -6.60%

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