[PCHEM] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.56%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Revenue 3,449,000 3,901,000 3,349,000 4,379,000 3,904,000 4,353,000 3,996,000 -2.52%
PBT 912,000 778,000 586,000 819,000 1,139,000 1,298,000 1,322,000 -6.24%
Tax -121,000 -208,000 -88,000 169,000 -313,000 -138,000 -359,000 -17.21%
NP 791,000 570,000 498,000 988,000 826,000 1,160,000 963,000 -3.36%
-
NP to SH 704,000 500,000 450,000 902,000 735,000 932,000 881,000 -3.82%
-
Tax Rate 13.27% 26.74% 15.02% -20.63% 27.48% 10.63% 27.16% -
Total Cost 2,658,000 3,331,000 2,851,000 3,391,000 3,078,000 3,193,000 3,033,000 -2.26%
-
Net Worth 24,799,999 22,719,999 21,760,000 20,319,999 20,498,333 19,106,000 17,179,499 6.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Div 800,000 640,000 960,000 1,120,000 653,333 1,475,666 - -
Div Payout % 113.64% 128.00% 213.33% 124.17% 88.89% 158.33% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Net Worth 24,799,999 22,719,999 21,760,000 20,319,999 20,498,333 19,106,000 17,179,499 6.58%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,166,666 7,766,666 7,341,666 1.50%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
NP Margin 22.93% 14.61% 14.87% 22.56% 21.16% 26.65% 24.10% -
ROE 2.84% 2.20% 2.07% 4.44% 3.59% 4.88% 5.13% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 43.11 48.76 41.86 54.74 47.80 56.05 54.43 -3.96%
EPS 9.00 6.00 6.00 11.00 9.00 12.00 12.00 -4.87%
DPS 10.00 8.00 12.00 14.00 8.00 19.00 0.00 -
NAPS 3.10 2.84 2.72 2.54 2.51 2.46 2.34 5.00%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
RPS 43.11 48.76 41.86 54.74 48.80 54.41 49.95 -2.52%
EPS 9.00 6.00 6.00 11.00 9.19 11.65 11.01 -3.44%
DPS 10.00 8.00 12.00 14.00 8.17 18.45 0.00 -
NAPS 3.10 2.84 2.72 2.54 2.5623 2.3883 2.1474 6.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/11 - -
Price 7.27 5.45 6.92 6.40 6.20 7.24 0.00 -
P/RPS 16.86 11.18 16.53 11.69 12.97 12.92 0.00 -
P/EPS 82.61 87.20 123.02 56.76 68.89 60.33 0.00 -
EY 1.21 1.15 0.81 1.76 1.45 1.66 0.00 -
DY 1.38 1.47 1.73 2.19 1.29 2.62 0.00 -
P/NAPS 2.35 1.92 2.54 2.52 2.47 2.94 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 CAGR
Date 23/02/16 18/02/15 10/02/14 25/02/13 27/02/12 26/05/11 - -
Price 7.07 5.39 6.75 6.25 6.90 7.16 0.00 -
P/RPS 16.40 11.05 16.12 11.42 14.43 12.77 0.00 -
P/EPS 80.34 86.24 120.00 55.43 76.67 59.67 0.00 -
EY 1.24 1.16 0.83 1.80 1.30 1.68 0.00 -
DY 1.41 1.48 1.78 2.24 1.16 2.65 0.00 -
P/NAPS 2.28 1.90 2.48 2.46 2.75 2.91 0.00 -

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
Post a Comment