Highlights

[PCHEM] YoY Quarter Result on 2019-06-30 [#2]

Stock [PCHEM]: PETRONAS CHEMICALS GROUP BHD
Announcement Date 13-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     39.65%    YoY -     -18.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 4,337,000 4,733,000 3,959,000 3,202,000 3,305,000 3,341,000 3,872,000 1.91%
  YoY % -8.37% 19.55% 23.64% -3.12% -1.08% -13.71% -
  Horiz. % 112.01% 122.24% 102.25% 82.70% 85.36% 86.29% 100.00%
PBT 1,223,000 1,495,000 1,162,000 783,000 853,000 782,000 1,386,000 -2.06%
  YoY % -18.19% 28.66% 48.40% -8.21% 9.08% -43.58% -
  Horiz. % 88.24% 107.86% 83.84% 56.49% 61.54% 56.42% 100.00%
Tax -111,000 -115,000 -139,000 -250,000 -215,000 -197,000 -327,000 -16.47%
  YoY % 3.48% 17.27% 44.40% -16.28% -9.14% 39.76% -
  Horiz. % 33.94% 35.17% 42.51% 76.45% 65.75% 60.24% 100.00%
NP 1,112,000 1,380,000 1,023,000 533,000 638,000 585,000 1,059,000 0.82%
  YoY % -19.42% 34.90% 91.93% -16.46% 9.06% -44.76% -
  Horiz. % 105.00% 130.31% 96.60% 50.33% 60.25% 55.24% 100.00%
NP to SH 1,120,000 1,372,000 964,000 462,000 557,000 555,000 958,000 2.64%
  YoY % -18.37% 42.32% 108.66% -17.06% 0.36% -42.07% -
  Horiz. % 116.91% 143.22% 100.63% 48.23% 58.14% 57.93% 100.00%
Tax Rate 9.08 % 7.69 % 11.96 % 31.93 % 25.21 % 25.19 % 23.59 % -14.70%
  YoY % 18.08% -35.70% -62.54% 26.66% 0.08% 6.78% -
  Horiz. % 38.49% 32.60% 50.70% 135.35% 106.87% 106.78% 100.00%
Total Cost 3,225,000 3,353,000 2,936,000 2,669,000 2,667,000 2,756,000 2,813,000 2.30%
  YoY % -3.82% 14.20% 10.00% 0.07% -3.23% -2.03% -
  Horiz. % 114.65% 119.20% 104.37% 94.88% 94.81% 97.97% 100.00%
Net Worth 30,079,999 28,959,999 27,875,666 24,719,999 23,440,000 22,079,999 21,280,000 5.94%
  YoY % 3.87% 3.89% 12.77% 5.46% 6.16% 3.76% -
  Horiz. % 141.35% 136.09% 130.99% 116.17% 110.15% 103.76% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 880,000 1,120,000 963,999 560,000 640,000 640,000 640,000 5.45%
  YoY % -21.43% 16.18% 72.14% -12.50% 0.00% 0.00% -
  Horiz. % 137.50% 175.00% 150.62% 87.50% 100.00% 100.00% 100.00%
Div Payout % 78.57 % 81.63 % 100.00 % 121.21 % 114.90 % 115.32 % 66.81 % 2.74%
  YoY % -3.75% -18.37% -17.50% 5.49% -0.36% 72.61% -
  Horiz. % 117.60% 122.18% 149.68% 181.42% 171.98% 172.61% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 30,079,999 28,959,999 27,875,666 24,719,999 23,440,000 22,079,999 21,280,000 5.94%
  YoY % 3.87% 3.89% 12.77% 5.46% 6.16% 3.76% -
  Horiz. % 141.35% 136.09% 130.99% 116.17% 110.15% 103.76% 100.00%
NOSH 8,000,000 8,000,000 8,033,333 8,000,000 8,000,000 8,000,000 8,000,000 -
  YoY % 0.00% -0.41% 0.42% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.42% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 25.64 % 29.16 % 25.84 % 16.65 % 19.30 % 17.51 % 27.35 % -1.07%
  YoY % -12.07% 12.85% 55.20% -13.73% 10.22% -35.98% -
  Horiz. % 93.75% 106.62% 94.48% 60.88% 70.57% 64.02% 100.00%
ROE 3.72 % 4.74 % 3.46 % 1.87 % 2.38 % 2.51 % 4.50 % -3.12%
  YoY % -21.52% 36.99% 85.03% -21.43% -5.18% -44.22% -
  Horiz. % 82.67% 105.33% 76.89% 41.56% 52.89% 55.78% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.21 59.16 49.28 40.03 41.31 41.76 48.40 1.91%
  YoY % -8.37% 20.05% 23.11% -3.10% -1.08% -13.72% -
  Horiz. % 112.00% 122.23% 101.82% 82.71% 85.35% 86.28% 100.00%
EPS 14.00 17.00 12.00 6.00 7.00 7.00 12.00 2.60%
  YoY % -17.65% 41.67% 100.00% -14.29% 0.00% -41.67% -
  Horiz. % 116.67% 141.67% 100.00% 50.00% 58.33% 58.33% 100.00%
DPS 11.00 14.00 12.00 7.00 8.00 8.00 8.00 5.45%
  YoY % -21.43% 16.67% 71.43% -12.50% 0.00% 0.00% -
  Horiz. % 137.50% 175.00% 150.00% 87.50% 100.00% 100.00% 100.00%
NAPS 3.7600 3.6200 3.4700 3.0900 2.9300 2.7600 2.6600 5.94%
  YoY % 3.87% 4.32% 12.30% 5.46% 6.16% 3.76% -
  Horiz. % 141.35% 136.09% 130.45% 116.17% 110.15% 103.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.21 59.16 49.49 40.03 41.31 41.76 48.40 1.91%
  YoY % -8.37% 19.54% 23.63% -3.10% -1.08% -13.72% -
  Horiz. % 112.00% 122.23% 102.25% 82.71% 85.35% 86.28% 100.00%
EPS 14.00 17.00 12.05 6.00 7.00 7.00 12.00 2.60%
  YoY % -17.65% 41.08% 100.83% -14.29% 0.00% -41.67% -
  Horiz. % 116.67% 141.67% 100.42% 50.00% 58.33% 58.33% 100.00%
DPS 11.00 14.00 12.05 7.00 8.00 8.00 8.00 5.45%
  YoY % -21.43% 16.18% 72.14% -12.50% 0.00% 0.00% -
  Horiz. % 137.50% 175.00% 150.62% 87.50% 100.00% 100.00% 100.00%
NAPS 3.7600 3.6200 3.4845 3.0900 2.9300 2.7600 2.6600 5.94%
  YoY % 3.87% 3.89% 12.77% 5.46% 6.16% 3.76% -
  Horiz. % 141.35% 136.09% 131.00% 116.17% 110.15% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 8.4000 8.4100 7.1000 6.6100 6.3200 6.7700 6.6200 -
P/RPS 15.49 14.22 14.41 16.51 15.30 16.21 13.68 2.09%
  YoY % 8.93% -1.32% -12.72% 7.91% -5.61% 18.49% -
  Horiz. % 113.23% 103.95% 105.34% 120.69% 111.84% 118.49% 100.00%
P/EPS 60.00 49.04 59.17 114.46 90.77 97.59 55.28 1.37%
  YoY % 22.35% -17.12% -48.31% 26.10% -6.99% 76.54% -
  Horiz. % 108.54% 88.71% 107.04% 207.05% 164.20% 176.54% 100.00%
EY 1.67 2.04 1.69 0.87 1.10 1.02 1.81 -1.33%
  YoY % -18.14% 20.71% 94.25% -20.91% 7.84% -43.65% -
  Horiz. % 92.27% 112.71% 93.37% 48.07% 60.77% 56.35% 100.00%
DY 1.31 1.66 1.69 1.06 1.27 1.18 1.21 1.33%
  YoY % -21.08% -1.78% 59.43% -16.54% 7.63% -2.48% -
  Horiz. % 108.26% 137.19% 139.67% 87.60% 104.96% 97.52% 100.00%
P/NAPS 2.23 2.32 2.05 2.14 2.16 2.45 2.49 -1.82%
  YoY % -3.88% 13.17% -4.21% -0.93% -11.84% -1.61% -
  Horiz. % 89.56% 93.17% 82.33% 85.94% 86.75% 98.39% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 13/08/19 15/08/18 10/08/17 09/08/16 07/08/15 11/08/14 22/08/13 -
Price 7.2500 9.3000 7.0300 6.6000 6.2800 6.6600 6.5000 -
P/RPS 13.37 15.72 14.26 16.49 15.20 15.95 13.43 -0.07%
  YoY % -14.95% 10.24% -13.52% 8.49% -4.70% 18.76% -
  Horiz. % 99.55% 117.05% 106.18% 122.78% 113.18% 118.76% 100.00%
P/EPS 51.79 54.23 58.58 114.29 90.20 96.00 54.28 -0.78%
  YoY % -4.50% -7.43% -48.74% 26.71% -6.04% 76.86% -
  Horiz. % 95.41% 99.91% 107.92% 210.56% 166.18% 176.86% 100.00%
EY 1.93 1.84 1.71 0.88 1.11 1.04 1.84 0.80%
  YoY % 4.89% 7.60% 94.32% -20.72% 6.73% -43.48% -
  Horiz. % 104.89% 100.00% 92.93% 47.83% 60.33% 56.52% 100.00%
DY 1.52 1.51 1.71 1.06 1.27 1.20 1.23 3.59%
  YoY % 0.66% -11.70% 61.32% -16.54% 5.83% -2.44% -
  Horiz. % 123.58% 122.76% 139.02% 86.18% 103.25% 97.56% 100.00%
P/NAPS 1.93 2.57 2.03 2.14 2.14 2.41 2.44 -3.83%
  YoY % -24.90% 26.60% -5.14% 0.00% -11.20% -1.23% -
  Horiz. % 79.10% 105.33% 83.20% 87.70% 87.70% 98.77% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.790.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. EPF Investment Portfolio vs Unit Trust Portfolio, which one is better? Invest Made Easy
2. What Tun M Got Up To At AirAsia RedQ Good Articles to Share
3. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
4. 大马股票公司分析 – Padini Investment Path
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. BUSINESSES THAT LAST TILL THE END OF TIME IN BIBLE PROPHECY, Calvin Tan Blog THE INVESTMENT APPROACH OF CALVIN TAN
7. EPF Approved Unit Trust Funds (Pdf Analysis + Excel Data Pack) Invest Made Easy
8. 因为股价波动频繁,衍生想要快速在买卖赚快钱的诱惑,造成过度活跃地进行买卖,梦不可做得太深? Articles for investors
Partners & Brokers