[PCHEM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
10-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -12.78%
YoY- 114.33%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 19,804,000 17,407,000 16,889,333 17,308,000 18,780,000 13,860,000 13,217,333 30.97%
PBT 5,344,000 5,236,000 5,218,666 5,596,000 6,544,000 4,110,000 3,916,000 23.05%
Tax -916,000 -822,000 -732,000 -788,000 -1,020,000 -888,000 -997,333 -5.51%
NP 4,428,000 4,414,000 4,486,666 4,808,000 5,524,000 3,222,000 2,918,666 32.06%
-
NP to SH 4,260,000 4,177,000 4,229,333 4,518,000 5,180,000 2,932,000 2,593,333 39.26%
-
Tax Rate 17.14% 15.70% 14.03% 14.08% 15.59% 21.61% 25.47% -
Total Cost 15,376,000 12,993,000 12,402,666 12,500,000 13,256,000 10,638,000 10,298,666 30.66%
-
Net Worth 27,360,000 27,840,000 27,520,000 27,875,666 27,200,000 27,040,000 25,200,000 5.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 2,160,000 1,280,000 1,927,999 - 1,520,000 746,666 -
Div Payout % - 51.71% 30.26% 42.67% - 51.84% 28.79% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 27,360,000 27,840,000 27,520,000 27,875,666 27,200,000 27,040,000 25,200,000 5.64%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 22.36% 25.36% 26.57% 27.78% 29.41% 23.25% 22.08% -
ROE 15.57% 15.00% 15.37% 16.21% 19.04% 10.84% 10.29% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 247.55 217.59 211.12 215.45 234.75 173.25 165.22 30.97%
EPS 52.00 52.00 53.33 56.00 64.00 37.00 32.00 38.26%
DPS 0.00 27.00 16.00 24.00 0.00 19.00 9.33 -
NAPS 3.42 3.48 3.44 3.47 3.40 3.38 3.15 5.64%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 247.55 217.59 211.12 216.35 234.75 173.25 165.22 30.97%
EPS 52.00 52.00 53.33 56.48 64.00 37.00 32.00 38.26%
DPS 0.00 27.00 16.00 24.10 0.00 19.00 9.33 -
NAPS 3.42 3.48 3.44 3.4845 3.40 3.38 3.15 5.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.26 7.70 7.29 7.10 7.70 6.98 6.65 -
P/RPS 3.34 3.54 3.45 3.30 3.28 4.03 4.03 -11.77%
P/EPS 15.51 14.75 13.79 12.62 11.89 19.05 20.51 -17.01%
EY 6.45 6.78 7.25 7.92 8.41 5.25 4.87 20.62%
DY 0.00 3.51 2.19 3.38 0.00 2.72 1.40 -
P/NAPS 2.42 2.21 2.12 2.05 2.26 2.07 2.11 9.57%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 20/02/18 09/11/17 10/08/17 15/05/17 20/02/17 02/11/16 -
Price 8.70 8.10 7.37 7.03 7.12 7.48 7.00 -
P/RPS 3.51 3.72 3.49 3.26 3.03 4.32 4.24 -11.84%
P/EPS 16.34 15.51 13.94 12.50 11.00 20.41 21.59 -16.96%
EY 6.12 6.45 7.17 8.00 9.09 4.90 4.63 20.46%
DY 0.00 3.33 2.17 3.41 0.00 2.54 1.33 -
P/NAPS 2.54 2.33 2.14 2.03 2.09 2.21 2.22 9.40%

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