25 XP   0   0   10

Petronas Chemicals Group Bhd
Buy, Hold or Sell?

Let's analyse Petronas Chemicals Group Bhd together

PenkeI guess you are interested in Petronas Chemicals Group Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Petronas Chemicals Group Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Petronas Chemicals Group Bhd

I send you an email if I find something interesting about Petronas Chemicals Group Bhd.

Quick analysis of Petronas Chemicals Group Bhd (30 sec.)










What can you expect buying and holding a share of Petronas Chemicals Group Bhd? (30 sec.)

How much money do you get?

How much money do you get?
RM0.22
When do you have the money?
1 year
How often do you get paid?
72.5%

What is your share worth?

Current worth
RM5.09
Expected worth in 1 year
RM5.38
How sure are you?
97.5%

+ What do you gain per year?

Total Gains per Share
RM1.34
Return On Investment
18.6%

For what price can you sell your share?

Current Price per Share
RM7.22
Expected price per share
RM6.89 - RM7.43
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Petronas Chemicals Group Bhd (5 min.)




Live pricePrice per Share (EOD)

RM7.22

Intrinsic Value Per Share

RM2.04 - RM8.74

Total Value Per Share

RM7.13 - RM13.83

2. Growth of Petronas Chemicals Group Bhd (5 min.)




Is Petronas Chemicals Group Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$8.6b$7.6b$789.6m9.3%

How much money is Petronas Chemicals Group Bhd making?

Current yearPrevious yearGrowGrow %
Making money$188.7m$425.3m-$236.6m-125.4%
Net Profit Margin12.1%30.8%--

How much money comes from the company's main activities?

3. Financial Health of Petronas Chemicals Group Bhd (5 min.)




4. Comparing to competitors in the Chemicals industry (5 min.)




  Industry Rankings (Chemicals)  

3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Petronas Chemicals Group Bhd? (5 min.)

Welcome investor! Petronas Chemicals Group Bhd's management wants to use your money to grow the business. In return you get a share of Petronas Chemicals Group Bhd.

What can you expect buying and holding a share of Petronas Chemicals Group Bhd?

First you should know what it really means to hold a share of Petronas Chemicals Group Bhd. And how you can make/lose money.

Speculation

The Price per Share of Petronas Chemicals Group Bhd is RM7.22. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Petronas Chemicals Group Bhd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Petronas Chemicals Group Bhd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is RM5.09. Based on the TTM, the Book Value Change Per Share is RM0.07 per quarter. Based on the YOY, the Book Value Change Per Share is RM0.13 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is RM0.26 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Petronas Chemicals Group Bhd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 RM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per Share
Usd Eps0.020.2%0.020.3%0.050.7%0.030.4%0.030.3%
Usd Book Value Change Per Share0.040.6%0.020.2%0.030.4%0.010.2%0.010.2%
Usd Dividend Per Share0.030.5%0.060.8%0.040.6%0.030.5%0.020.3%
Usd Total Gains Per Share0.081.1%0.071.0%0.071.0%0.050.7%0.030.5%
Usd Price Per Share1.28-1.60-1.93-1.68-1.58-
Price to Earnings Ratio19.11-22.58-9.10-21.32-20.09-
Price-to-Total Gains Ratio16.51-35.91-30.98-68.01-72.66-
Price to Book Ratio1.18-1.52-2.01-1.88-2.00-
Price-to-Total Gains Ratio16.51-35.91-30.98-68.01-72.66-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.54147
Number of shares648
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.060.03
Usd Book Value Change Per Share0.020.01
Usd Total Gains Per Share0.070.05
Gains per Quarter (648 shares)46.3930.78
Gains per Year (648 shares)185.54123.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1145401768538113
22918136216977236
3436121548254115359
4581161734339154482
5726201920423192605
68722421106508231728
710172821292593269851
811623221478677308974
9130736216647623461097
10145340318508473851220

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%49.01.00.098.0%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%32.08.00.080.0%38.010.02.076.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%19.00.01.095.0%29.00.011.072.5%35.00.015.070.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%46.03.01.092.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Petronas Chemicals Group Bhd

About Petronas Chemicals Group Bhd

PETRONAS Chemicals Group Berhad, an investment holding company, engages in production and delivery of energy and solutions business. The company operates through Olefins and Derivatives, Fertilisers and Methanol, Specialties, and Other segments. It offers polymers comprising HDPE blown films, blow moulding, and pipes; linear low density polyethylene; and homopolymer, copolymer, and terpolymer polypropylene. In addition, the company offers ethylene, propylene, ethylene glycols, butyl carbitol and cellosolve, butanol, butyl acetate, polyethylene glycols, tergitol, nonylphenol ethoxylates, ethanolamines, and gas treating solvents; methanol, paraxylene, benzene, methyl tertiary butyl ether, and butadiene; ammonia; PETRONAS Aireblue, a diesel exhaust fluid; oxo-alcohols; and water-based mud additives. Further, it engages in processing feedstock into syngas, carbon monoxide, ethylene oxide derivatives, propylene derivatives, and related chemical products. Additionally, the company owns, operates, and manages Kertih marine facilities; processing natural gas into urea and ammonia; reselling, formulating, and manufacturing silicones, lube oil additives, and chemicals; and real estate business. The company was founded in 1985 and is based in Kuala Lumpur, Malaysia. PETRONAS Chemicals Group Berhad operates as a subsidiary of Petroliam Nasional Berhad.

Fundamental data was last updated by Penke on 2023-09-16 23:26:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Petronas Chemicals Group Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Petronas Chemicals Group Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare Petronas Chemicals Group Bhd to the Chemicals industry mean.
  • A Net Profit Margin of 8.8% means that RM0.09 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Petronas Chemicals Group Bhd:

  • The MRQ is 8.8%. The company is making a profit. +1
  • The TTM is 12.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ8.8%TTM12.1%-3.3%
TTM12.1%YOY30.8%-18.7%
TTM12.1%5Y20.0%-7.9%
5Y20.0%10Y20.3%-0.3%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ8.8%3.7%+5.1%
TTM12.1%3.8%+8.3%
YOY30.8%7.9%+22.9%
5Y20.0%5.4%+14.6%
10Y20.3%5.7%+14.6%
1.1.2. Return on Assets

Shows how efficient Petronas Chemicals Group Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Petronas Chemicals Group Bhd to the Chemicals industry mean.
  • 1.1% Return on Assets means that Petronas Chemicals Group Bhd generated RM0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Petronas Chemicals Group Bhd:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.6%-0.5%
TTM1.6%YOY4.2%-2.6%
TTM1.6%5Y2.5%-0.8%
5Y2.5%10Y2.5%0.0%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.7%+0.4%
TTM1.6%0.9%+0.7%
YOY4.2%1.9%+2.3%
5Y2.5%1.1%+1.4%
10Y2.5%1.2%+1.3%
1.1.3. Return on Equity

Shows how efficient Petronas Chemicals Group Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Petronas Chemicals Group Bhd to the Chemicals industry mean.
  • 1.6% Return on Equity means Petronas Chemicals Group Bhd generated RM0.02 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Petronas Chemicals Group Bhd:

  • The MRQ is 1.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.6%TTM2.3%-0.7%
TTM2.3%YOY5.6%-3.4%
TTM2.3%5Y3.2%-1.0%
5Y3.2%10Y3.2%+0.0%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%1.3%+0.3%
TTM2.3%1.6%+0.7%
YOY5.6%3.5%+2.1%
5Y3.2%2.2%+1.0%
10Y3.2%2.3%+0.9%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Petronas Chemicals Group Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Petronas Chemicals Group Bhd is operating .

  • Measures how much profit Petronas Chemicals Group Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Petronas Chemicals Group Bhd to the Chemicals industry mean.
  • An Operating Margin of 10.1% means the company generated RM0.10  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Petronas Chemicals Group Bhd:

  • The MRQ is 10.1%. The company is operating less efficient.
  • The TTM is 13.5%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.1%TTM13.5%-3.4%
TTM13.5%YOY31.6%-18.1%
TTM13.5%5Y21.8%-8.3%
5Y21.8%10Y18.0%+3.8%
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ10.1%11.3%-1.2%
TTM13.5%2.1%+11.4%
YOY31.6%10.4%+21.2%
5Y21.8%7.6%+14.2%
10Y18.0%5.7%+12.3%
1.2.2. Operating Ratio

Measures how efficient Petronas Chemicals Group Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Chemicals industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are RM0.90 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of Petronas Chemicals Group Bhd:

  • The MRQ is 0.901. The company is less efficient in keeping operating costs low.
  • The TTM is 0.866. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.901TTM0.866+0.035
TTM0.866YOY0.702+0.164
TTM0.8665Y0.785+0.081
5Y0.78510Y0.758+0.027
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9011.706-0.805
TTM0.8661.699-0.833
YOY0.7021.587-0.885
5Y0.7851.632-0.847
10Y0.7581.310-0.552
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Petronas Chemicals Group Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Petronas Chemicals Group Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Chemicals industry mean).
  • A Current Ratio of 2.35 means the company has RM2.35 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of Petronas Chemicals Group Bhd:

  • The MRQ is 2.348. The company is able to pay all its short-term debts. +1
  • The TTM is 3.028. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ2.348TTM3.028-0.680
TTM3.028YOY4.391-1.363
TTM3.0285Y4.112-1.084
5Y4.11210Y4.367-0.255
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3481.590+0.758
TTM3.0281.668+1.360
YOY4.3911.649+2.742
5Y4.1121.772+2.340
10Y4.3671.314+3.053
1.3.2. Quick Ratio

Measures if Petronas Chemicals Group Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Petronas Chemicals Group Bhd to the Chemicals industry mean.
  • A Quick Ratio of 1.81 means the company can pay off RM1.81 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Petronas Chemicals Group Bhd:

  • The MRQ is 1.815. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.593. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.815TTM2.593-0.778
TTM2.593YOY3.896-1.303
TTM2.5935Y3.300-0.707
5Y3.30010Y3.037+0.263
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8150.534+1.281
TTM2.5930.595+1.998
YOY3.8960.771+3.125
5Y3.3000.738+2.562
10Y3.0370.745+2.292
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Petronas Chemicals Group Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Petronas Chemicals Group Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Petronas Chemicals Group Bhd to Chemicals industry mean.
  • A Debt to Asset Ratio of 0.29 means that Petronas Chemicals Group Bhd assets are financed with 28.7% credit (debt) and the remaining percentage (100% - 28.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Petronas Chemicals Group Bhd:

  • The MRQ is 0.287. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.276. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.287TTM0.276+0.011
TTM0.276YOY0.237+0.039
TTM0.2765Y0.224+0.051
5Y0.22410Y0.180+0.044
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2870.443-0.156
TTM0.2760.435-0.159
YOY0.2370.426-0.189
5Y0.2240.412-0.188
10Y0.1800.425-0.245
1.4.2. Debt to Equity Ratio

Measures if Petronas Chemicals Group Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Petronas Chemicals Group Bhd to the Chemicals industry mean.
  • A Debt to Equity ratio of 40.9% means that company has RM0.41 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Petronas Chemicals Group Bhd:

  • The MRQ is 0.409. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.388. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.409TTM0.388+0.021
TTM0.388YOY0.314+0.074
TTM0.3885Y0.297+0.091
5Y0.29710Y0.232+0.065
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4090.791-0.382
TTM0.3880.768-0.380
YOY0.3140.771-0.457
5Y0.2970.771-0.474
10Y0.2320.861-0.629
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Petronas Chemicals Group Bhd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings Petronas Chemicals Group Bhd generates.

  • Above 15 is considered overpriced but always compare Petronas Chemicals Group Bhd to the Chemicals industry mean.
  • A PE ratio of 19.11 means the investor is paying RM19.11 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Petronas Chemicals Group Bhd:

  • The EOD is 22.994. Based on the earnings, the company is fair priced.
  • The MRQ is 19.108. Based on the earnings, the company is fair priced.
  • The TTM is 22.575. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD22.994MRQ19.108+3.885
MRQ19.108TTM22.575-3.467
TTM22.575YOY9.100+13.475
TTM22.5755Y21.318+1.258
5Y21.31810Y20.092+1.226
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD22.99413.139+9.855
MRQ19.10813.233+5.875
TTM22.57511.552+11.023
YOY9.10012.817-3.717
5Y21.31814.507+6.811
10Y20.09223.029-2.937
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Petronas Chemicals Group Bhd:

  • The EOD is 16.465. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 13.683. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 14.721. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD16.465MRQ13.683+2.782
MRQ13.683TTM14.721-1.038
TTM14.721YOY9.762+4.958
TTM14.7215Y18.125-3.404
5Y18.12510Y27.724-9.599
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD16.4653.245+13.220
MRQ13.6833.628+10.055
TTM14.7210.550+14.171
YOY9.7622.166+7.596
5Y18.1252.466+15.659
10Y27.7242.915+24.809
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Petronas Chemicals Group Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Chemicals industry mean).
  • A PB ratio of 1.18 means the investor is paying RM1.18 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of Petronas Chemicals Group Bhd:

  • The EOD is 1.418. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.179. Based on the equity, the company is underpriced. +1
  • The TTM is 1.516. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.418MRQ1.179+0.240
MRQ1.179TTM1.516-0.337
TTM1.516YOY2.014-0.498
TTM1.5165Y1.883-0.367
5Y1.88310Y1.997-0.114
Compared to industry (Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD1.4181.435-0.017
MRQ1.1791.527-0.348
TTM1.5161.599-0.083
YOY2.0142.090-0.076
5Y1.8831.731+0.152
10Y1.9972.193-0.196
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Petronas Chemicals Group Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2040.073+180%0.132+54%0.070+193%0.055+267%
Book Value Per Share--5.0914.964+3%4.502+13%4.228+20%3.750+36%
Current Ratio--2.3483.028-22%4.391-47%4.112-43%4.367-46%
Debt To Asset Ratio--0.2870.276+4%0.237+21%0.224+28%0.180+59%
Debt To Equity Ratio--0.4090.388+5%0.314+30%0.297+38%0.232+76%
Dividend Per Share--0.1600.263-39%0.198-19%0.153+5%0.102+58%
Eps--0.0790.111-29%0.249-68%0.136-42%0.118-33%
Free Cash Flow Per Share--0.1100.134-18%0.234-53%0.120-9%0.083+32%
Free Cash Flow To Equity Per Share--0.0940.023+316%0.099-5%0.017+460%0.008+1076%
Gross Profit Margin--0.2550.2560%0.856-70%0.574-56%0.673-62%
Intrinsic Value_10Y_max--8.744--------
Intrinsic Value_10Y_min--2.039--------
Intrinsic Value_1Y_max--0.667--------
Intrinsic Value_1Y_min--0.314--------
Intrinsic Value_3Y_max--2.164--------
Intrinsic Value_3Y_min--0.853--------
Intrinsic Value_5Y_max--3.852--------
Intrinsic Value_5Y_min--1.291--------
Market Cap57760000000.000+17%48000000000.00060120000000.000-20%72440000000.000-34%63092000000.000-24%59130000000.000-19%
Net Profit Margin--0.0880.121-27%0.308-71%0.200-56%0.203-56%
Operating Margin--0.1010.135-26%0.316-68%0.218-54%0.180-44%
Operating Ratio--0.9010.866+4%0.702+28%0.785+15%0.758+19%
Pb Ratio1.418+17%1.1791.516-22%2.014-41%1.883-37%1.997-41%
Pe Ratio22.994+17%19.10822.575-15%9.100+110%21.318-10%20.092-5%
Price Per Share7.220+17%6.0007.515-20%9.055-34%7.887-24%7.391-19%
Price To Free Cash Flow Ratio16.465+17%13.68314.721-7%9.762+40%18.125-25%27.724-51%
Price To Total Gains Ratio19.862+17%16.50635.915-54%30.980-47%68.008-76%72.663-77%
Quick Ratio--1.8152.593-30%3.896-53%3.300-45%3.037-40%
Return On Assets--0.0110.016-33%0.042-74%0.025-56%0.025-57%
Return On Equity--0.0160.023-31%0.056-72%0.032-52%0.032-51%
Total Gains Per Share--0.3640.335+8%0.330+10%0.223+63%0.157+132%
Usd Book Value--8694574000.0008478992375.000+3%7689362625.000+13%7221370625.000+20%6404455575.000+36%
Usd Book Value Change Per Share--0.0430.016+180%0.028+54%0.015+193%0.012+267%
Usd Book Value Per Share--1.0871.060+3%0.961+13%0.903+20%0.801+36%
Usd Dividend Per Share--0.0340.056-39%0.042-19%0.033+5%0.022+58%
Usd Eps--0.0170.024-29%0.053-68%0.029-42%0.025-33%
Usd Free Cash Flow--187239500.000229299000.000-18%399778750.000-53%205792650.000-9%142383150.000+32%
Usd Free Cash Flow Per Share--0.0230.029-18%0.050-53%0.026-9%0.018+32%
Usd Free Cash Flow To Equity Per Share--0.0200.005+316%0.021-5%0.004+460%0.002+1076%
Usd Market Cap12331760000.000+17%10248000000.00012835620000.000-20%15465940000.000-34%13470142000.000-24%12624255000.000-19%
Usd Price Per Share1.541+17%1.2811.604-20%1.933-34%1.684-24%1.578-19%
Usd Profit--134078000.000188734000.000-29%425345375.000-68%232843100.000-42%201170375.000-33%
Usd Revenue--1518625500.0001621105500.000-6%1385561625.000+10%1144765650.000+33%977819325.000+55%
Usd Total Gains Per Share--0.0780.072+8%0.070+10%0.048+63%0.034+132%
 EOD+4 -4MRQTTM+13 -23YOY+10 -265Y+16 -2010Y+19 -17

3.2. Fundamental Score

Let's check the fundamental score of Petronas Chemicals Group Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.994
Price to Book Ratio (EOD)Between0-11.418
Net Profit Margin (MRQ)Greater than00.088
Operating Margin (MRQ)Greater than00.101
Quick Ratio (MRQ)Greater than11.815
Current Ratio (MRQ)Greater than12.348
Debt to Asset Ratio (MRQ)Less than10.287
Debt to Equity Ratio (MRQ)Less than10.409
Return on Equity (MRQ)Greater than0.150.016
Return on Assets (MRQ)Greater than0.050.011
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Petronas Chemicals Group Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.953
Ma 20Greater thanMa 507.205
Ma 50Greater thanMa 1006.925
Ma 100Greater thanMa 2006.688
OpenGreater thanClose7.310
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets57,096,000
Total Liabilities16,372,000
Total Stockholder Equity40,056,000
 As reported
Total Liabilities 16,372,000
Total Stockholder Equity+ 40,056,000
Total Assets = 57,096,000

Assets

Total Assets57,096,000
Total Current Assets16,515,000
Long-term Assets16,515,000
Total Current Assets
Cash And Cash Equivalents 9,056,000
Net Receivables 3,710,000
Inventory 3,718,000
Total Current Assets  (as reported)16,515,000
Total Current Assets  (calculated)16,484,000
+/- 31,000
Long-term Assets
Property Plant Equipment 28,306,000
Goodwill 3,093,000
Intangible Assets 6,429,000
Long-term Assets Other 1,993,000
Long-term Assets  (as reported)40,581,000
Long-term Assets  (calculated)39,821,000
+/- 760,000

Liabilities & Shareholders' Equity

Total Current Liabilities7,035,000
Long-term Liabilities9,337,000
Total Stockholder Equity40,056,000
Total Current Liabilities
Short-term Debt 431,000
Short Long Term Debt 269,000
Accounts payable 6,294,000
Other Current Liabilities 310,000
Total Current Liabilities  (as reported)7,035,000
Total Current Liabilities  (calculated)7,304,000
+/- 269,000
Long-term Liabilities
Long term Debt Total 4,436,000
Long term Debt 2,584,000
Capital Lease Obligations Min Short Term Debt1,583,000
Long-term Liabilities Other 1,295,000
Long-term Liabilities  (as reported)9,337,000
Long-term Liabilities  (calculated)9,898,000
+/- 561,000
Total Stockholder Equity
Common Stock8,871,000
Other Stockholders Equity 31,185,000
Total Stockholder Equity (as reported)40,056,000
Total Stockholder Equity (calculated)40,056,000
+/-0
Other
Capital Stock8,871,000
Cash And Equivalents9,056,000
Cash and Short Term Investments 9,056,000
Common Stock Shares Outstanding 8,000,000
Liabilities and Stockholders Equity 57,096,000
Net Debt -4,189,000
Net Invested Capital 42,909,000
Net Working Capital 9,480,000
Short Long Term Debt Total 4,867,000



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-31
> Total Assets 
28,925,000
0
0
28,436,000
26,783,000
27,081,000
25,602,000
25,920,000
27,123,000
27,017,000
27,581,000
27,731,000
27,130,000
27,497,000
28,255,000
28,463,000
28,064,000
28,976,000
30,508,000
30,833,000
29,220,000
29,922,000
30,627,000
31,948,000
31,978,000
32,466,000
32,136,000
33,262,000
33,592,000
35,339,000
35,885,000
37,365,000
36,619,000
37,872,000
38,845,000
38,863,000
39,727,000
39,585,000
39,302,000
39,829,000
41,280,000
44,235,000
44,821,000
46,608,000
46,987,000
50,301,000
51,864,000
55,430,000
55,156,000
57,096,000
57,096,00055,156,00055,430,00051,864,00050,301,00046,987,00046,608,00044,821,00044,235,00041,280,00039,829,00039,302,00039,585,00039,727,00038,863,00038,845,00037,872,00036,619,00037,365,00035,885,00035,339,00033,592,00033,262,00032,136,00032,466,00031,978,00031,948,00030,627,00029,922,00029,220,00030,833,00030,508,00028,976,00028,064,00028,463,00028,255,00027,497,00027,130,00027,731,00027,581,00027,017,00027,123,00025,920,00025,602,00027,081,00026,783,00028,436,0000028,925,000
   > Total Current Assets 
12,507,000
0
0
12,514,000
13,427,000
13,749,000
12,364,000
12,854,000
14,173,000
13,753,000
13,785,000
13,261,000
13,053,000
13,010,000
13,064,000
12,851,000
12,043,000
12,469,000
12,901,000
12,554,000
11,521,000
11,519,000
11,373,000
11,494,000
11,355,000
11,641,000
10,250,000
10,822,000
14,285,000
15,598,000
15,714,000
16,759,000
15,622,000
16,634,000
15,781,000
15,768,000
16,192,000
16,182,000
16,084,000
16,497,000
17,592,000
19,730,000
19,870,000
21,426,000
21,704,000
24,176,000
24,988,000
16,018,000
15,575,000
16,515,000
16,515,00015,575,00016,018,00024,988,00024,176,00021,704,00021,426,00019,870,00019,730,00017,592,00016,497,00016,084,00016,182,00016,192,00015,768,00015,781,00016,634,00015,622,00016,759,00015,714,00015,598,00014,285,00010,822,00010,250,00011,641,00011,355,00011,494,00011,373,00011,519,00011,521,00012,554,00012,901,00012,469,00012,043,00012,851,00013,064,00013,010,00013,053,00013,261,00013,785,00013,753,00014,173,00012,854,00012,364,00013,749,00013,427,00012,514,0000012,507,000
       Cash And Cash Equivalents 
8,904,000
0
0
9,380,000
9,802,000
10,415,000
9,079,000
9,307,000
10,538,000
10,534,000
10,571,000
2,016,000
9,432,000
10,087,000
9,851,000
787,000
9,094,000
9,302,000
9,505,000
339,000
8,574,000
8,451,000
8,208,000
173,000
7,015,000
7,580,000
6,518,000
194,000
10,237,000
11,406,000
11,436,000
2,306,000
11,648,000
12,812,000
12,165,000
523,000
12,471,000
12,792,000
12,564,000
12,707,000
13,387,000
14,968,000
14,987,000
16,390,000
16,506,000
18,910,000
19,108,000
8,888,000
8,423,000
9,056,000
9,056,0008,423,0008,888,00019,108,00018,910,00016,506,00016,390,00014,987,00014,968,00013,387,00012,707,00012,564,00012,792,00012,471,000523,00012,165,00012,812,00011,648,0002,306,00011,436,00011,406,00010,237,000194,0006,518,0007,580,0007,015,000173,0008,208,0008,451,0008,574,000339,0009,505,0009,302,0009,094,000787,0009,851,00010,087,0009,432,0002,016,00010,571,00010,534,00010,538,0009,307,0009,079,00010,415,0009,802,0009,380,000008,904,000
       Short-term Investments 
10,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
622,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000622,00000000000000000000010,000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,749,000
1,925,000
1,812,000
1,678,000
0
0
0
0
0
0
0
0
0
0
0
1,767,000
1,905,000
1,425,000
1,994,000
1,942,000
1,620,000
1,696,000
1,938,000
2,310,000
2,815,000
2,640,000
2,737,000
2,713,000
2,448,000
3,172,000
3,619,000
6,305,000
3,710,000
3,710,0006,305,0003,619,0003,172,0002,448,0002,713,0002,737,0002,640,0002,815,0002,310,0001,938,0001,696,0001,620,0001,942,0001,994,0001,425,0001,905,0001,767,000000000000001,678,0001,812,0001,925,0001,749,00000000000000000000
       Inventory 
1,173,000
0
0
1,341,000
1,393,000
1,362,000
1,309,000
1,237,000
1,225,000
1,124,000
1,198,000
1,203,000
1,391,000
1,222,000
1,235,000
1,239,000
1,339,000
1,418,000
1,471,000
1,404,000
1,269,000
1,378,000
1,325,000
1,383,000
1,495,000
1,578,000
1,620,000
1,723,000
1,597,000
1,643,000
1,671,000
1,698,000
1,627,000
1,567,000
1,836,000
1,658,000
1,742,000
1,743,000
1,801,000
1,806,000
1,847,000
1,890,000
2,174,000
2,214,000
2,235,000
2,551,000
2,660,000
3,465,000
3,575,000
3,718,000
3,718,0003,575,0003,465,0002,660,0002,551,0002,235,0002,214,0002,174,0001,890,0001,847,0001,806,0001,801,0001,743,0001,742,0001,658,0001,836,0001,567,0001,627,0001,698,0001,671,0001,643,0001,597,0001,723,0001,620,0001,578,0001,495,0001,383,0001,325,0001,378,0001,269,0001,404,0001,471,0001,418,0001,339,0001,239,0001,235,0001,222,0001,391,0001,203,0001,198,0001,124,0001,225,0001,237,0001,309,0001,362,0001,393,0001,341,000001,173,000
       Other Current Assets 
2,420,000
0
0
1,793,000
2,232,000
1,972,000
1,976,000
2,310,000
2,410,000
2,095,000
2,016,000
10,042,000
2,230,000
1,701,000
1,978,000
10,825,000
1,610,000
1,749,000
1,925,000
10,189,000
1,678,000
1,690,000
1,840,000
9,938,000
2,845,000
2,483,000
2,112,000
8,905,000
2,451,000
2,549,000
2,607,000
12,755,000
2,347,000
2,255,000
1,780,000
13,587,000
1,979,000
1,647,000
1,719,000
1,984,000
2,358,000
2,872,000
2,709,000
2,822,000
2,963,000
2,715,000
3,220,000
3,665,000
0
0
003,665,0003,220,0002,715,0002,963,0002,822,0002,709,0002,872,0002,358,0001,984,0001,719,0001,647,0001,979,00013,587,0001,780,0002,255,0002,347,00012,755,0002,607,0002,549,0002,451,0008,905,0002,112,0002,483,0002,845,0009,938,0001,840,0001,690,0001,678,00010,189,0001,925,0001,749,0001,610,00010,825,0001,978,0001,701,0002,230,00010,042,0002,016,0002,095,0002,410,0002,310,0001,976,0001,972,0002,232,0001,793,000002,420,000
   > Long-term Assets 
16,418,000
0
0
15,922,000
13,356,000
13,332,000
13,238,000
13,066,000
12,950,000
13,264,000
13,796,000
14,470,000
14,077,000
14,487,000
15,191,000
15,612,000
16,021,000
16,507,000
17,607,000
18,279,000
17,699,000
18,403,000
19,254,000
20,454,000
20,623,000
20,825,000
21,886,000
22,440,000
19,307,000
19,741,000
20,171,000
20,606,000
20,997,000
21,238,000
23,064,000
23,095,000
23,535,000
23,403,000
23,218,000
23,332,000
23,688,000
24,505,000
24,951,000
25,182,000
25,283,000
26,125,000
26,876,000
39,412,000
39,581,000
40,581,000
40,581,00039,581,00039,412,00026,876,00026,125,00025,283,00025,182,00024,951,00024,505,00023,688,00023,332,00023,218,00023,403,00023,535,00023,095,00023,064,00021,238,00020,997,00020,606,00020,171,00019,741,00019,307,00022,440,00021,886,00020,825,00020,623,00020,454,00019,254,00018,403,00017,699,00018,279,00017,607,00016,507,00016,021,00015,612,00015,191,00014,487,00014,077,00014,470,00013,796,00013,264,00012,950,00013,066,00013,238,00013,332,00013,356,00015,922,0000016,418,000
       Property Plant Equipment 
12,706,000
0
0
12,646,000
12,051,000
12,072,000
12,025,000
11,697,000
11,679,000
12,135,000
12,607,000
13,245,000
12,861,000
13,268,000
13,928,000
14,255,000
14,572,000
14,905,000
15,940,000
16,597,000
16,148,000
16,787,000
17,566,000
18,543,000
18,764,000
19,004,000
20,040,000
20,792,000
17,745,000
18,245,000
18,604,000
19,080,000
19,614,000
19,872,000
20,442,000
20,482,000
20,897,000
20,831,000
20,548,000
20,987,000
21,185,000
21,831,000
22,015,000
22,195,000
22,192,000
22,960,000
23,633,000
27,213,000
27,385,000
28,306,000
28,306,00027,385,00027,213,00023,633,00022,960,00022,192,00022,195,00022,015,00021,831,00021,185,00020,987,00020,548,00020,831,00020,897,00020,482,00020,442,00019,872,00019,614,00019,080,00018,604,00018,245,00017,745,00020,792,00020,040,00019,004,00018,764,00018,543,00017,566,00016,787,00016,148,00016,597,00015,940,00014,905,00014,572,00014,255,00013,928,00013,268,00012,861,00013,245,00012,607,00012,135,00011,679,00011,697,00012,025,00012,072,00012,051,00012,646,0000012,706,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
583,000
0
0
0
242,000
0
0
0
231,000
0
0
0
3,014,000
0
3,093,000
3,093,00003,014,000000231,000000242,000000583,00000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,108,000
1,260,000
1,280,000
1,167,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000001,167,0001,280,0001,260,0001,108,00000000000000000000
       Intangible Assets 
2,142,000
0
0
2,016,000
0
0
0
12,000
11,000
11,000
10,000
10,000
9,000
8,000
0
7,000
7,000
6,000
6,000
5,000
4,000
4,000
3,000
3,000
2,000
2,000
1,000
1,000
0
0
0
0
0
0
0
1,000
611,000
626,000
739,000
502,000
724,000
729,000
710,000
453,000
673,000
653,000
641,000
6,350,000
9,422,000
6,429,000
6,429,0009,422,0006,350,000641,000653,000673,000453,000710,000729,000724,000502,000739,000626,000611,0001,00000000001,0001,0002,0002,0003,0003,0004,0004,0005,0006,0006,0007,0007,00008,0009,00010,00010,00011,00011,00012,0000002,016,000002,142,000
       Long-term Assets Other 
38,000
0
0
776,000
824,000
783,000
735,000
696,000
701,000
630,000
722,000
757,000
769,000
783,000
807,000
875,000
942,000
1,116,000
1,268,000
630,000
1,174,000
1,227,000
1,318,000
1,446,000
1,438,000
1,380,000
1,414,000
1,347,000
1,278,000
1,215,000
1,290,000
1,289,000
1,153,000
1,143,000
1,109,000
1,058,000
1,079,000
1,028,000
1,029,000
722,000
897,000
1,096,000
1,394,000
1,480,000
1,613,000
1,658,000
1,767,000
2,037,000
2,003,000
1,993,000
1,993,0002,003,0002,037,0001,767,0001,658,0001,613,0001,480,0001,394,0001,096,000897,000722,0001,029,0001,028,0001,079,0001,058,0001,109,0001,143,0001,153,0001,289,0001,290,0001,215,0001,278,0001,347,0001,414,0001,380,0001,438,0001,446,0001,318,0001,227,0001,174,000630,0001,268,0001,116,000942,000875,000807,000783,000769,000757,000722,000630,000701,000696,000735,000783,000824,000776,0000038,000
> Total Liabilities 
7,869,000
0
0
6,814,000
6,201,000
6,186,000
4,021,000
4,014,000
3,972,000
4,038,000
4,562,000
4,342,000
3,869,000
3,708,000
4,360,000
3,986,000
3,580,000
3,861,000
4,539,000
4,243,000
3,672,000
3,713,000
3,912,000
3,635,000
3,477,000
3,441,000
3,485,000
4,394,000
5,591,000
5,735,000
5,958,000
6,191,000
6,256,000
7,190,000
8,386,000
8,325,000
8,733,000
8,461,000
8,440,000
8,820,000
9,013,000
10,079,000
10,427,000
11,068,000
11,253,000
11,906,000
12,560,000
15,697,000
16,060,000
16,372,000
16,372,00016,060,00015,697,00012,560,00011,906,00011,253,00011,068,00010,427,00010,079,0009,013,0008,820,0008,440,0008,461,0008,733,0008,325,0008,386,0007,190,0006,256,0006,191,0005,958,0005,735,0005,591,0004,394,0003,485,0003,441,0003,477,0003,635,0003,912,0003,713,0003,672,0004,243,0004,539,0003,861,0003,580,0003,986,0004,360,0003,708,0003,869,0004,342,0004,562,0004,038,0003,972,0004,014,0004,021,0006,186,0006,201,0006,814,000007,869,000
   > Total Current Liabilities 
2,926,000
0
0
4,523,000
4,267,000
4,257,000
2,345,000
2,398,000
2,380,000
2,482,000
3,037,000
2,866,000
2,432,000
2,308,000
3,025,000
2,478,000
1,957,000
2,223,000
2,420,000
3,074,000
2,505,000
2,643,000
2,839,000
2,453,000
2,313,000
2,330,000
2,363,000
3,344,000
4,548,000
4,696,000
4,926,000
5,109,000
4,608,000
4,744,000
5,209,000
3,218,000
3,186,000
2,968,000
3,009,000
3,244,000
3,311,000
3,956,000
4,395,000
4,953,000
5,134,000
5,385,000
4,993,000
6,502,000
6,783,000
7,035,000
7,035,0006,783,0006,502,0004,993,0005,385,0005,134,0004,953,0004,395,0003,956,0003,311,0003,244,0003,009,0002,968,0003,186,0003,218,0005,209,0004,744,0004,608,0005,109,0004,926,0004,696,0004,548,0003,344,0002,363,0002,330,0002,313,0002,453,0002,839,0002,643,0002,505,0003,074,0002,420,0002,223,0001,957,0002,478,0003,025,0002,308,0002,432,0002,866,0003,037,0002,482,0002,380,0002,398,0002,345,0004,257,0004,267,0004,523,000002,926,000
       Short-term Debt 
407,000
0
0
2,152,000
2,061,000
2,048,000
7,000
38,000
0
0
0
40,000
20,000
30,000
30,000
42,000
0
0
30,000
74,000
15,000
15,000
23,000
69,000
0
0
0
49,000
1,931,000
2,023,000
2,072,000
2,072,000
2,107,000
2,134,000
2,173,000
78,000
198,000
191,000
183,000
278,000
265,000
428,000
468,000
305,000
431,000
337,000
286,000
354,000
388,000
431,000
431,000388,000354,000286,000337,000431,000305,000468,000428,000265,000278,000183,000191,000198,00078,0002,173,0002,134,0002,107,0002,072,0002,072,0002,023,0001,931,00049,00000069,00023,00015,00015,00074,00030,0000042,00030,00030,00020,00040,00000038,0007,0002,048,0002,061,0002,152,00000407,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,000
257,000
15,000
0
0
0
0
0
0
0
0
0
0
0
2,040,000
2,071,000
2,094,000
0
119,000
120,000
122,000
198,000
184,000
343,000
383,000
232,000
359,000
243,000
193,000
229,000
233,000
269,000
269,000233,000229,000193,000243,000359,000232,000383,000343,000184,000198,000122,000120,000119,00002,094,0002,071,0002,040,0000000000000015,000257,00030,000000000000000000000
       Accounts payable 
2,315,000
0
0
1,984,000
1,796,000
1,777,000
1,951,000
957,000
2,005,000
1,996,000
2,657,000
653,000
2,177,000
2,053,000
2,727,000
790,000
1,887,000
2,098,000
2,267,000
690,000
2,322,000
2,301,000
2,507,000
740,000
2,079,000
2,040,000
2,200,000
983,000
2,430,000
2,498,000
2,672,000
978,000
2,341,000
2,416,000
2,840,000
995,000
2,873,000
2,593,000
2,664,000
812,000
2,948,000
3,368,000
3,692,000
1,729,000
4,391,000
4,659,000
4,248,000
2,521,000
6,147,000
6,294,000
6,294,0006,147,0002,521,0004,248,0004,659,0004,391,0001,729,0003,692,0003,368,0002,948,000812,0002,664,0002,593,0002,873,000995,0002,840,0002,416,0002,341,000978,0002,672,0002,498,0002,430,000983,0002,200,0002,040,0002,079,000740,0002,507,0002,301,0002,322,000690,0002,267,0002,098,0001,887,000790,0002,727,0002,053,0002,177,000653,0002,657,0001,996,0002,005,000957,0001,951,0001,777,0001,796,0001,984,000002,315,000
       Other Current Liabilities 
204,000
0
0
387,000
410,000
432,000
387,000
1,403,000
375,000
486,000
380,000
2,173,000
235,000
225,000
268,000
1,646,000
70,000
125,000
123,000
2,310,000
168,000
327,000
309,000
1,644,000
234,000
290,000
163,000
2,312,000
187,000
175,000
182,000
2,059,000
160,000
194,000
196,000
2,145,000
115,000
184,000
162,000
2,154,000
98,000
160,000
235,000
2,649,000
312,000
389,000
459,000
3,627,000
248,000
310,000
310,000248,0003,627,000459,000389,000312,0002,649,000235,000160,00098,0002,154,000162,000184,000115,0002,145,000196,000194,000160,0002,059,000182,000175,000187,0002,312,000163,000290,000234,0001,644,000309,000327,000168,0002,310,000123,000125,00070,0001,646,000268,000225,000235,0002,173,000380,000486,000375,0001,403,000387,000432,000410,000387,00000204,000
   > Long-term Liabilities 
4,943,000
0
0
2,291,000
1,934,000
1,929,000
1,676,000
1,616,000
1,592,000
1,556,000
1,525,000
1,476,000
1,437,000
1,400,000
1,335,000
1,508,000
1,623,000
1,638,000
2,119,000
1,169,000
1,167,000
1,070,000
1,073,000
1,182,000
1,164,000
1,111,000
1,122,000
1,050,000
1,043,000
1,039,000
1,032,000
1,082,000
1,648,000
2,446,000
3,177,000
5,107,000
5,547,000
5,493,000
5,431,000
5,576,000
5,702,000
6,123,000
6,032,000
6,115,000
6,119,000
6,521,000
7,567,000
9,195,000
9,277,000
9,337,000
9,337,0009,277,0009,195,0007,567,0006,521,0006,119,0006,115,0006,032,0006,123,0005,702,0005,576,0005,431,0005,493,0005,547,0005,107,0003,177,0002,446,0001,648,0001,082,0001,032,0001,039,0001,043,0001,050,0001,122,0001,111,0001,164,0001,182,0001,073,0001,070,0001,167,0001,169,0002,119,0001,638,0001,623,0001,508,0001,335,0001,400,0001,437,0001,476,0001,525,0001,556,0001,592,0001,616,0001,676,0001,929,0001,934,0002,291,000004,943,000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,866,000
2,902,000
3,006,000
3,442,000
3,465,000
3,545,000
3,558,000
3,976,000
4,347,000
4,177,000
4,282,000
4,436,000
4,436,0004,282,0004,177,0004,347,0003,976,0003,558,0003,545,0003,465,0003,442,0003,006,0002,902,0002,866,00000000000000000000000000000000000000000
> Total Stockholder Equity
19,647,000
0
0
20,072,000
19,093,000
19,328,000
20,045,000
20,311,000
21,425,000
21,272,000
21,283,000
21,736,000
21,518,000
22,071,000
22,106,000
22,722,000
22,816,000
23,408,000
24,188,000
24,783,000
24,136,000
24,726,000
25,205,000
27,042,000
27,210,000
27,754,000
27,513,000
27,865,000
27,342,000
28,937,000
29,246,000
30,479,000
29,719,000
30,046,000
29,815,000
29,933,000
30,398,000
30,528,000
30,285,000
30,446,000
31,699,000
33,588,000
33,827,000
35,005,000
35,280,000
37,939,000
38,848,000
39,078,000
38,435,000
40,056,000
40,056,00038,435,00039,078,00038,848,00037,939,00035,280,00035,005,00033,827,00033,588,00031,699,00030,446,00030,285,00030,528,00030,398,00029,933,00029,815,00030,046,00029,719,00030,479,00029,246,00028,937,00027,342,00027,865,00027,513,00027,754,00027,210,00027,042,00025,205,00024,726,00024,136,00024,783,00024,188,00023,408,00022,816,00022,722,00022,106,00022,071,00021,518,00021,736,00021,283,00021,272,00021,425,00020,311,00020,045,00019,328,00019,093,00020,072,0000019,647,000
   Common Stock
800,000
0
0
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,000
8,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,0008,871,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,000800,00000800,000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 00000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
18,847,000
0
0
19,272,000
18,293,000
18,528,000
19,245,000
19,511,000
20,625,000
20,472,000
20,483,000
20,936,000
20,718,000
21,271,000
21,306,000
21,922,000
22,016,000
22,608,000
23,388,000
23,983,000
23,336,000
23,926,000
24,405,000
26,242,000
18,339,000
18,883,000
18,642,000
18,994,000
18,471,000
20,066,000
20,375,000
21,608,000
20,848,000
21,175,000
20,944,000
21,062,000
21,527,000
1,061,000
748,000
21,575,000
22,828,000
24,717,000
24,956,000
26,134,000
981,000
1,771,000
2,784,000
2,534,000
2,639,000
31,185,000
31,185,0002,639,0002,534,0002,784,0001,771,000981,00026,134,00024,956,00024,717,00022,828,00021,575,000748,0001,061,00021,527,00021,062,00020,944,00021,175,00020,848,00021,608,00020,375,00020,066,00018,471,00018,994,00018,642,00018,883,00018,339,00026,242,00024,405,00023,926,00023,336,00023,983,00023,388,00022,608,00022,016,00021,922,00021,306,00021,271,00020,718,00020,936,00020,483,00020,472,00020,625,00019,511,00019,245,00018,528,00018,293,00019,272,0000018,847,000



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.