[PCHEM] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 4.89%
YoY- 342.06%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 7,213,000 8,704,000 6,976,000 3,836,000 4,234,000 5,062,000 4,740,000 7.24%
PBT 240,000 561,000 2,134,000 519,000 369,000 1,477,000 1,322,000 -24.74%
Tax -98,000 -77,000 -100,000 -63,000 -57,000 -178,000 -273,000 -15.69%
NP 142,000 484,000 2,034,000 456,000 312,000 1,299,000 1,049,000 -28.33%
-
NP to SH 112,000 481,000 2,060,000 466,000 340,000 1,285,000 1,005,000 -30.61%
-
Tax Rate 40.83% 13.73% 4.69% 12.14% 15.45% 12.05% 20.65% -
Total Cost 7,071,000 8,220,000 4,942,000 3,380,000 3,922,000 3,763,000 3,691,000 11.43%
-
Net Worth 40,400,001 39,040,000 35,040,000 30,479,999 29,920,000 30,479,999 27,840,000 6.39%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 400,000 1,280,000 1,840,000 560,000 560,000 1,440,000 1,200,000 -16.72%
Div Payout % 357.14% 266.11% 89.32% 120.17% 164.71% 112.06% 119.40% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 40,400,001 39,040,000 35,040,000 30,479,999 29,920,000 30,479,999 27,840,000 6.39%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.97% 5.56% 29.16% 11.89% 7.37% 25.66% 22.13% -
ROE 0.28% 1.23% 5.88% 1.53% 1.14% 4.22% 3.61% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 90.16 108.80 87.20 47.95 52.93 63.28 59.25 7.24%
EPS 1.00 6.00 26.00 6.00 4.00 16.00 13.00 -34.77%
DPS 5.00 16.00 23.00 7.00 7.00 18.00 15.00 -16.72%
NAPS 5.05 4.88 4.38 3.81 3.74 3.81 3.48 6.39%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 90.16 108.80 87.20 47.95 52.93 63.28 59.25 7.24%
EPS 1.00 6.00 26.00 6.00 4.00 16.00 13.00 -34.77%
DPS 5.00 16.00 23.00 7.00 7.00 18.00 15.00 -16.72%
NAPS 5.05 4.88 4.38 3.81 3.74 3.81 3.48 6.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 7.16 8.60 8.92 7.43 7.35 9.29 7.70 -
P/RPS 7.94 7.90 10.23 15.50 13.89 14.68 13.00 -7.88%
P/EPS 511.43 143.04 34.64 127.55 172.94 57.84 61.29 42.39%
EY 0.20 0.70 2.89 0.78 0.58 1.73 1.63 -29.49%
DY 0.70 1.86 2.58 0.94 0.95 1.94 1.95 -15.69%
P/NAPS 1.42 1.76 2.04 1.95 1.97 2.44 2.21 -7.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 24/02/22 23/02/21 26/02/20 25/02/19 20/02/18 -
Price 6.99 7.22 9.18 7.55 5.75 9.13 8.10 -
P/RPS 7.75 6.64 10.53 15.75 10.86 14.43 13.67 -9.02%
P/EPS 499.29 120.08 35.65 129.61 135.29 56.84 64.48 40.63%
EY 0.20 0.83 2.81 0.77 0.74 1.76 1.55 -28.90%
DY 0.72 2.22 2.51 0.93 1.22 1.97 1.85 -14.54%
P/NAPS 1.38 1.48 2.10 1.98 1.54 2.40 2.33 -8.35%

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