[PCHEM] YoY TTM Result on 30-Sep-2016 [#3]

Stock

[PCHEM] PETRONAS CHEMICALS GROUP BHD

Announcement Date

02-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -0.93%

YoY- 2.75%

Quarter Report

PCG 30 Sept 2016 Quarterly Bursa Announcement.pdf

Latest QR

Upcoming QR

PCHEM's Result

PCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	17,198,000	19,254,000	16,614,000	13,362,000	13,988,000	14,045,000	16,233,000	0.96%
YoY %	-10.68%	15.89%	24.34%	-4.48%	-0.41%	-13.48%	-	-
Horiz. %	105.94%	118.61%	102.35%	82.31%	86.17%	86.52%	100.00%	-
PBT	4,237,000	5,495,000	5,087,000	3,849,000	3,699,000	3,359,000	4,781,000	-1.99%
YoY %	-22.89%	8.02%	32.16%	4.06%	10.12%	-29.74%	-	-
Horiz. %	88.62%	114.93%	106.40%	80.51%	77.37%	70.26%	100.00%	-
Tax	-455,000	-687,000	-689,000	-869,000	-829,000	-705,000	-786,000	-8.70%
YoY %	33.77%	0.29%	20.71%	-4.83%	-17.59%	10.31%	-	-
Horiz. %	57.89%	87.40%	87.66%	110.56%	105.47%	89.69%	100.00%	-
NP	3,782,000	4,808,000	4,398,000	2,980,000	2,870,000	2,654,000	3,995,000	-0.90%
YoY %	-21.34%	9.32%	47.58%	3.83%	8.14%	-33.57%	-	-
Horiz. %	94.67%	120.35%	110.09%	74.59%	71.84%	66.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,760,000	4,699,000	4,159,000	2,649,000	2,578,000	2,415,000	3,600,000	0.72%
YoY %	-19.98%	12.98%	57.00%	2.75%	6.75%	-32.92%	-	-
Horiz. %	104.44%	130.53%	115.53%	73.58%	71.61%	67.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.74%	12.50%	13.54%	22.58%	22.41%	20.99%	16.44%	-
YoY %	-14.08%	-7.68%	-40.04%	0.76%	6.77%	27.68%	-	-
Horiz. %	65.33%	76.03%	82.36%	137.35%	136.31%	127.68%	100.00%	-
Total Cost	13,416,000	14,446,000	12,216,000	10,382,000	11,118,000	11,391,000	12,238,000	1.54%
YoY %	-7.13%	18.25%	17.67%	-6.62%	-2.40%	-6.92%	-	-
Horiz. %	109.63%	118.04%	99.82%	84.83%	90.85%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,840,000	29,280,000	27,520,000	25,200,000	24,159,999	22,079,999	21,280,000	5.79%
YoY %	1.91%	6.40%	9.21%	4.30%	9.42%	3.76%	-	-
Horiz. %	140.23%	137.59%	129.32%	118.42%	113.53%	103.76%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	2,320,000	2,320,000	1,923,999	1,360,000	1,280,000	1,600,000	1,760,000	4.70%
YoY %	0.00%	20.58%	41.47%	6.25%	-20.00%	-9.09%	-	-
Horiz. %	131.82%	131.82%	109.32%	77.27%	72.73%	90.91%	100.00%	-
Div Payout %	61.70%	49.37%	46.26%	51.34%	49.65%	66.25%	48.89%	-
YoY %	24.97%	6.72%	-9.89%	3.40%	-25.06%	35.51%	-	-
Horiz. %	126.20%	100.98%	94.62%	105.01%	101.55%	135.51%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	29,840,000	29,280,000	27,520,000	25,200,000	24,159,999	22,079,999	21,280,000	5.79%
YoY %	1.91%	6.40%	9.21%	4.30%	9.42%	3.76%	-	-
Horiz. %	140.23%	137.59%	129.32%	118.42%	113.53%	103.76%	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%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	21.99%	24.97%	26.47%	22.30%	20.52%	18.90%	24.61%	-
YoY %	-11.93%	-5.67%	18.70%	8.67%	8.57%	-23.20%	-	-
Horiz. %	89.35%	101.46%	107.56%	90.61%	83.38%	76.80%	100.00%	-
ROE	12.60%	16.05%	15.11%	10.51%	10.67%	10.94%	16.92%	-
YoY %	-21.50%	6.22%	43.77%	-1.50%	-2.47%	-35.34%	-	-
Horiz. %	74.47%	94.86%	89.30%	62.12%	63.06%	64.66%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	214.98	240.68	207.68	167.03	174.85	175.56	202.91	0.96%
YoY %	-10.68%	15.89%	24.34%	-4.47%	-0.40%	-13.48%	-	-
Horiz. %	105.95%	118.61%	102.35%	82.32%	86.17%	86.52%	100.00%	-
EPS	47.00	58.74	51.99	33.11	32.23	30.19	45.00	0.72%
YoY %	-19.99%	12.98%	57.02%	2.73%	6.76%	-32.91%	-	-
Horiz. %	104.44%	130.53%	115.53%	73.58%	71.62%	67.09%	100.00%	-
DPS	29.00	29.00	24.00	17.00	16.00	20.00	22.00	4.70%
YoY %	0.00%	20.83%	41.18%	6.25%	-20.00%	-9.09%	-	-
Horiz. %	131.82%	131.82%	109.09%	77.27%	72.73%	90.91%	100.00%	-
NAPS	3.73	3.66	3.44	3.15	3.02	2.76	2.66	5.79%
YoY %	1.91%	6.40%	9.21%	4.30%	9.42%	3.76%	-	-
Horiz. %	140.23%	137.59%	129.32%	118.42%	113.53%	103.76%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 8,000,000
RPS	214.98	240.68	207.68	167.03	174.85	175.56	202.91	0.96%
YoY %	-10.68%	15.89%	24.34%	-4.47%	-0.40%	-13.48%	-	-
Horiz. %	105.95%	118.61%	102.35%	82.32%	86.17%	86.52%	100.00%	-
EPS	47.00	58.74	51.99	33.11	32.23	30.19	45.00	0.72%
YoY %	-19.99%	12.98%	57.02%	2.73%	6.76%	-32.91%	-	-
Horiz. %	104.44%	130.53%	115.53%	73.58%	71.62%	67.09%	100.00%	-
DPS	29.00	29.00	24.00	17.00	16.00	20.00	22.00	4.70%
YoY %	0.00%	20.83%	41.18%	6.25%	-20.00%	-9.09%	-	-
Horiz. %	131.82%	131.82%	109.09%	77.27%	72.73%	90.91%	100.00%	-
NAPS	3.73	3.66	3.44	3.15	3.02	2.76	2.66	5.79%
YoY %	1.91%	6.40%	9.21%	4.30%	9.42%	3.76%	-	-
Horiz. %	140.23%	137.59%	129.32%	118.42%	113.53%	103.76%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	7.54	9.36	7.29	6.65	6.14	6.24	6.85	-
P/RPS	3.51	3.89	3.51	3.98	3.51	3.55	3.38	0.63%
YoY %	-9.77%	10.83%	-11.81%	13.39%	-1.13%	5.03%	-	-
Horiz. %	103.85%	115.09%	103.85%	117.75%	103.85%	105.03%	100.00%	-
P/EPS	16.04	15.94	14.02	20.08	19.05	20.67	15.22	0.87%
YoY %	0.63%	13.69%	-30.18%	5.41%	-7.84%	35.81%	-	-
Horiz. %	105.39%	104.73%	92.12%	131.93%	125.16%	135.81%	100.00%	-
EY	6.23	6.28	7.13	4.98	5.25	4.84	6.57	-0.88%
YoY %	-0.80%	-11.92%	43.17%	-5.14%	8.47%	-26.33%	-	-
Horiz. %	94.82%	95.59%	108.52%	75.80%	79.91%	73.67%	100.00%	-
DY	3.85	3.10	3.29	2.56	2.61	3.21	3.21	3.07%
YoY %	24.19%	-5.78%	28.52%	-1.92%	-18.69%	0.00%	-	-
Horiz. %	119.94%	96.57%	102.49%	79.75%	81.31%	100.00%	100.00%	-
P/NAPS	2.02	2.56	2.12	2.11	2.03	2.26	2.58	-3.99%
YoY %	-21.09%	20.75%	0.47%	3.94%	-10.18%	-12.40%	-	-
Horiz. %	78.29%	99.22%	82.17%	81.78%	78.68%	87.60%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	13/11/19	16/11/18	09/11/17	02/11/16	03/11/15	06/11/14	07/11/13	-
Price	7.38	9.40	7.40	7.00	6.50	6.11	7.10	-
P/RPS	3.43	3.91	3.56	4.19	3.72	3.48	3.50	-0.33%
YoY %	-12.28%	9.83%	-15.04%	12.63%	6.90%	-0.57%	-	-
Horiz. %	98.00%	111.71%	101.71%	119.71%	106.29%	99.43%	100.00%	-
P/EPS	15.70	16.00	14.23	21.14	20.17	20.24	15.78	-0.08%
YoY %	-1.88%	12.44%	-32.69%	4.81%	-0.35%	28.26%	-	-
Horiz. %	99.49%	101.39%	90.18%	133.97%	127.82%	128.26%	100.00%	-
EY	6.37	6.25	7.03	4.73	4.96	4.94	6.34	0.07%
YoY %	1.92%	-11.10%	48.63%	-4.64%	0.40%	-22.08%	-	-
Horiz. %	100.47%	98.58%	110.88%	74.61%	78.23%	77.92%	100.00%	-
DY	3.93	3.09	3.24	2.43	2.46	3.27	3.10	4.03%
YoY %	27.18%	-4.63%	33.33%	-1.22%	-24.77%	5.48%	-	-
Horiz. %	126.77%	99.68%	104.52%	78.39%	79.35%	105.48%	100.00%	-
P/NAPS	1.98	2.57	2.15	2.22	2.15	2.21	2.67	-4.85%
YoY %	-22.96%	19.53%	-3.15%	3.26%	-2.71%	-17.23%	-	-
Horiz. %	74.16%	96.25%	80.52%	83.15%	80.52%	82.77%	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

0.06

-0.005

206,237,700

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.10

-0.02

80,770,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

JCY

0.73

+0.035

23,623,200

ASTRO

0.31

-0.03

20,265,500

HSI-HUZ

0.21

+0.015

20,242,100

AHB-WC

0.07

+0.005

16,602,500

RAMSSOL

0.585

-0.01

14,507,600

More active Stocks

DLADY

36.50

+0.48

200

PETGAS

18.22

+0.18

2,700

MAHSING-C60

0.47

+0.13

31,000

GAMUDA

6.62

+0.12

940,800

NOTION-WD

1.87

+0.09

947,000

KGB

3.49

+0.09

283,900

GCB

3.71

+0.09

280,400

HLBANK

19.24

+0.08

41,600

HEIM

23.28

+0.08

2,300

YTLPOWR

4.74

+0.07

4,418,800

More gainer Stocks

KLK

20.80

-0.18

91,100

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

AEON-C31

0.045

-0.105

2,021,100

LPI

12.40

-0.10

5,600

GCB-C5

0.945

-0.095

5,000

PADINI

3.72

-0.09

14,200

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