[PCHEM] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[PCHEM] PETRONAS CHEMICALS GROUP BHD
Announcement Date
08-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -11.31%
YoY- -22.53%
Quarter Report
Latest QR
Upcoming QR
PCHEM's Result
PCHEM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Revenue 15,408,000 13,543,000 13,931,000 14,554,000 16,665,000 4,389,000 8,778,000 11.90%
PBT 4,850,000 3,886,000 3,302,000 3,989,000 4,735,000 1,466,000 2,932,000 10.58%
Tax -918,000 -796,000 -743,000 -881,000 -783,000 -345,000 -690,000 5.87%
NP 3,932,000 3,090,000 2,559,000 3,108,000 3,952,000 1,121,000 2,242,000 11.88%
-
NP to SH 3,635,000 2,769,000 2,321,000 2,792,000 3,604,000 1,019,000 2,038,000 12.26%
-
Tax Rate 18.93% 20.48% 22.50% 22.09% 16.54% 23.53% 23.53% -
Total Cost 11,476,000 10,453,000 11,372,000 11,446,000 12,713,000 3,268,000 6,536,000 11.91%
-
Net Worth 27,200,000 24,159,999 22,799,999 21,520,000 21,440,000 18,733,923 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Div 1,520,000 1,440,000 1,280,000 1,600,000 1,760,000 - - -
Div Payout % 41.82% 52.00% 55.15% 57.31% 48.83% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Net Worth 27,200,000 24,159,999 22,799,999 21,520,000 21,440,000 18,733,923 0 -
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 7,838,461 8,000,000 0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
NP Margin 25.52% 22.82% 18.37% 21.35% 23.71% 25.54% 25.54% -
ROE 13.36% 11.46% 10.18% 12.97% 16.81% 5.44% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
RPS 192.60 169.29 174.14 181.93 208.31 55.99 109.73 11.90%
EPS 45.44 34.61 29.01 34.90 45.05 13.00 25.48 12.25%
DPS 19.00 18.00 16.00 20.00 22.00 0.00 0.00 -
NAPS 3.40 3.02 2.85 2.69 2.68 2.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
RPS 192.60 169.29 174.14 181.93 208.31 54.86 109.73 11.90%
EPS 45.44 34.61 29.01 34.90 45.05 12.74 25.48 12.25%
DPS 19.00 18.00 16.00 20.00 22.00 0.00 0.00 -
NAPS 3.40 3.02 2.85 2.69 2.68 2.3417 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/12/11 30/03/12 -
Price 7.70 6.71 5.64 6.91 6.41 6.20 6.74 -
P/RPS 4.00 3.96 3.24 3.80 3.08 11.07 6.14 -8.20%
P/EPS 16.95 19.39 19.44 19.80 14.23 47.69 26.46 -8.51%
EY 5.90 5.16 5.14 5.05 7.03 2.10 3.78 9.30%
DY 2.47 2.68 2.84 2.89 3.43 0.00 0.00 -
P/NAPS 2.26 2.22 1.98 2.57 2.39 2.59 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 01/01/12 31/03/12 CAGR
Date 15/05/17 09/05/16 07/05/15 08/05/14 27/05/13 28/05/12 - -
Price 7.27 6.11 5.85 6.79 6.48 6.70 0.00 -
P/RPS 3.77 3.61 3.36 3.73 3.11 11.97 0.00 -
P/EPS 16.00 17.65 20.16 19.46 14.38 51.54 0.00 -
EY 6.25 5.66 4.96 5.14 6.95 1.94 0.00 -
DY 2.61 2.95 2.74 2.95 3.40 0.00 0.00 -
P/NAPS 2.14 2.02 2.05 2.52 2.42 2.80 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