[PCHEM] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[PCHEM] PETRONAS CHEMICALS GROUP BHD

Announcement Date

10-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 74.44%

YoY- 114.33%

Quarter Report

PCG 30 June 2017 Quarterly Bursa Announcement.pdf

Latest QR

Upcoming QR

PCHEM's Result

PCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	7,069,000	8,467,000	9,684,000	8,654,000	6,349,000	6,445,000	7,147,000	-0.18%
YoY %	-16.51%	-12.57%	11.90%	36.30%	-1.49%	-9.82%	-	-
Horiz. %	98.91%	118.47%	135.50%	121.09%	88.83%	90.18%	100.00%	-
PBT	859,000	2,142,000	2,831,000	2,798,000	1,679,000	1,696,000	1,874,000	-12.18%
YoY %	-59.90%	-24.34%	1.18%	66.65%	-1.00%	-9.50%	-	-
Horiz. %	45.84%	114.30%	151.07%	149.31%	89.59%	90.50%	100.00%	-
Tax	-181,000	-217,000	-344,000	-394,000	-475,000	-386,000	-450,000	-14.07%
YoY %	16.59%	36.92%	12.69%	17.05%	-23.06%	14.22%	-	-
Horiz. %	40.22%	48.22%	76.44%	87.56%	105.56%	85.78%	100.00%	-
NP	678,000	1,925,000	2,487,000	2,404,000	1,204,000	1,310,000	1,424,000	-11.62%
YoY %	-64.78%	-22.60%	3.45%	99.67%	-8.09%	-8.01%	-	-
Horiz. %	47.61%	135.18%	174.65%	168.82%	84.55%	91.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	692,000	1,922,000	2,437,000	2,259,000	1,054,000	1,162,000	1,304,000	-10.01%
YoY %	-64.00%	-21.13%	7.88%	114.33%	-9.29%	-10.89%	-	-
Horiz. %	53.07%	147.39%	186.89%	173.24%	80.83%	89.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.07%	10.13%	12.15%	14.08%	28.29%	22.76%	24.01%	-
YoY %	108.00%	-16.63%	-13.71%	-50.23%	24.30%	-5.21%	-	-
Horiz. %	87.76%	42.19%	50.60%	58.64%	117.83%	94.79%	100.00%	-
Total Cost	6,391,000	6,542,000	7,197,000	6,250,000	5,145,000	5,135,000	5,723,000	1.85%
YoY %	-2.31%	-9.10%	15.15%	21.48%	0.19%	-10.27%	-	-
Horiz. %	111.67%	114.31%	125.76%	109.21%	89.90%	89.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,559,999	30,079,999	28,959,999	27,875,666	24,719,999	23,440,000	22,079,999	5.56%
YoY %	1.60%	3.87%	3.89%	12.77%	5.46%	6.16%	-	-
Horiz. %	138.41%	136.23%	131.16%	126.25%	111.96%	106.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	400,000	880,000	1,120,000	963,999	560,000	640,000	640,000	-7.52%
YoY %	-54.55%	-21.43%	16.18%	72.14%	-12.50%	0.00%	-	-
Horiz. %	62.50%	137.50%	175.00%	150.62%	87.50%	100.00%	100.00%	-
Div Payout %	57.80%	45.79%	45.96%	42.67%	53.13%	55.08%	49.08%	-
YoY %	26.23%	-0.37%	7.71%	-19.69%	-3.54%	12.22%	-	-
Horiz. %	117.77%	93.30%	93.64%	86.94%	108.25%	112.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	30,559,999	30,079,999	28,959,999	27,875,666	24,719,999	23,440,000	22,079,999	5.56%
YoY %	1.60%	3.87%	3.89%	12.77%	5.46%	6.16%	-	-
Horiz. %	138.41%	136.23%	131.16%	126.25%	111.96%	106.16%	100.00%	-
NOSH	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	9.59%	22.74%	25.68%	27.78%	18.96%	20.33%	19.92%	-
YoY %	-57.83%	-11.45%	-7.56%	46.52%	-6.74%	2.06%	-	-
Horiz. %	48.14%	114.16%	128.92%	139.46%	95.18%	102.06%	100.00%	-
ROE	2.26%	6.39%	8.42%	8.10%	4.26%	4.96%	5.91%	-
YoY %	-64.63%	-24.11%	3.95%	90.14%	-14.11%	-16.07%	-	-
Horiz. %	38.24%	108.12%	142.47%	137.06%	72.08%	83.93%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	88.36	105.84	121.05	107.73	79.36	80.56	89.34	-0.18%
YoY %	-16.52%	-12.57%	12.36%	35.75%	-1.49%	-9.83%	-	-
Horiz. %	98.90%	118.47%	135.49%	120.58%	88.83%	90.17%	100.00%	-
EPS	9.00	24.00	30.00	28.00	13.00	15.00	16.00	-9.13%
YoY %	-62.50%	-20.00%	7.14%	115.38%	-13.33%	-6.25%	-	-
Horiz. %	56.25%	150.00%	187.50%	175.00%	81.25%	93.75%	100.00%	-
DPS	5.00	11.00	14.00	12.00	7.00	8.00	8.00	-7.52%
YoY %	-54.55%	-21.43%	16.67%	71.43%	-12.50%	0.00%	-	-
Horiz. %	62.50%	137.50%	175.00%	150.00%	87.50%	100.00%	100.00%	-
NAPS	3.82	3.76	3.62	3.47	3.09	2.93	2.76	5.56%
YoY %	1.60%	3.87%	4.32%	12.30%	5.46%	6.16%	-	-
Horiz. %	138.41%	136.23%	131.16%	125.72%	111.96%	106.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,000,000
RPS	88.36	105.84	121.05	108.18	79.36	80.56	89.34	-0.18%
YoY %	-16.52%	-12.57%	11.90%	36.32%	-1.49%	-9.83%	-	-
Horiz. %	98.90%	118.47%	135.49%	121.09%	88.83%	90.17%	100.00%	-
EPS	9.00	24.00	30.00	28.24	13.00	15.00	16.00	-9.13%
YoY %	-62.50%	-20.00%	6.23%	117.23%	-13.33%	-6.25%	-	-
Horiz. %	56.25%	150.00%	187.50%	176.50%	81.25%	93.75%	100.00%	-
DPS	5.00	11.00	14.00	12.05	7.00	8.00	8.00	-7.52%
YoY %	-54.55%	-21.43%	16.18%	72.14%	-12.50%	0.00%	-	-
Horiz. %	62.50%	137.50%	175.00%	150.62%	87.50%	100.00%	100.00%	-
NAPS	3.82	3.76	3.62	3.4845	3.09	2.93	2.76	5.56%
YoY %	1.60%	3.87%	3.89%	12.77%	5.46%	6.16%	-	-
Horiz. %	138.41%	136.23%	131.16%	126.25%	111.96%	106.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	6.20	8.40	8.41	7.10	6.61	6.32	6.77	-
P/RPS	7.02	7.94	6.95	6.59	8.33	7.84	7.58	-1.26%
YoY %	-11.59%	14.24%	5.46%	-20.89%	6.25%	3.43%	-	-
Horiz. %	92.61%	104.75%	91.69%	86.94%	109.89%	103.43%	100.00%	-
P/EPS	71.68	34.96	27.61	25.25	50.17	43.51	41.53	9.51%
YoY %	105.03%	26.62%	9.35%	-49.67%	15.31%	4.77%	-	-
Horiz. %	172.60%	84.18%	66.48%	60.80%	120.80%	104.77%	100.00%	-
EY	1.40	2.86	3.62	3.96	1.99	2.30	2.41	-8.64%
YoY %	-51.05%	-20.99%	-8.59%	98.99%	-13.48%	-4.56%	-	-
Horiz. %	58.09%	118.67%	150.21%	164.32%	82.57%	95.44%	100.00%	-
DY	0.81	1.31	1.66	1.69	1.06	1.27	1.18	-6.07%
YoY %	-38.17%	-21.08%	-1.78%	59.43%	-16.54%	7.63%	-	-
Horiz. %	68.64%	111.02%	140.68%	143.22%	89.83%	107.63%	100.00%	-
P/NAPS	1.62	2.23	2.32	2.05	2.14	2.16	2.45	-6.65%
YoY %	-27.35%	-3.88%	13.17%	-4.21%	-0.93%	-11.84%	-	-
Horiz. %	66.12%	91.02%	94.69%	83.67%	87.35%	88.16%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	19/08/20	13/08/19	15/08/18	10/08/17	09/08/16	07/08/15	11/08/14	-
Price	6.20	7.25	9.30	7.03	6.60	6.28	6.66	-
P/RPS	7.02	6.85	7.68	6.53	8.32	7.80	7.45	-0.98%
YoY %	2.48%	-10.81%	17.61%	-21.51%	6.67%	4.70%	-	-
Horiz. %	94.23%	91.95%	103.09%	87.65%	111.68%	104.70%	100.00%	-
P/EPS	71.68	30.18	30.53	25.00	50.09	43.24	40.86	9.81%
YoY %	137.51%	-1.15%	22.12%	-50.09%	15.84%	5.82%	-	-
Horiz. %	175.43%	73.86%	74.72%	61.18%	122.59%	105.82%	100.00%	-
EY	1.40	3.31	3.28	4.00	2.00	2.31	2.45	-8.89%
YoY %	-57.70%	0.91%	-18.00%	100.00%	-13.42%	-5.71%	-	-
Horiz. %	57.14%	135.10%	133.88%	163.27%	81.63%	94.29%	100.00%	-
DY	0.81	1.52	1.51	1.71	1.06	1.27	1.20	-6.33%
YoY %	-46.71%	0.66%	-11.70%	61.32%	-16.54%	5.83%	-	-
Horiz. %	67.50%	126.67%	125.83%	142.50%	88.33%	105.83%	100.00%	-
P/NAPS	1.62	1.93	2.57	2.03	2.14	2.14	2.41	-6.39%
YoY %	-16.06%	-24.90%	26.60%	-5.14%	0.00%	-11.20%	-	-
Horiz. %	67.22%	80.08%	106.64%	84.23%	88.80%	88.80%	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