[PCHEM] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -4.99%
YoY- 18.79%
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 30,228,000 28,953,000 26,998,666 26,434,000 26,536,000 23,025,000 21,398,666 25.92%
PBT 2,360,000 6,733,000 8,229,333 8,304,000 8,852,000 7,710,000 7,434,666 -53.49%
Tax -216,000 -406,000 -438,666 -416,000 -564,000 -391,000 -388,000 -32.35%
NP 2,144,000 6,327,000 7,790,666 7,888,000 8,288,000 7,319,000 7,046,666 -54.79%
-
NP to SH 2,128,000 6,322,000 7,788,000 7,890,000 8,304,000 7,345,000 7,046,666 -55.02%
-
Tax Rate 9.15% 6.03% 5.33% 5.01% 6.37% 5.07% 5.22% -
Total Cost 28,084,000 22,626,000 19,208,000 18,546,000 18,248,000 15,706,000 14,352,000 56.50%
-
Net Worth 38,400,001 39,040,000 38,880,001 37,919,998 35,279,998 35,040,000 33,840,000 8.80%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 3,280,000 - 4,000,000 - 4,480,000 10,666 -
Div Payout % - 51.88% - 50.70% - 60.99% 0.15% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 38,400,001 39,040,000 38,880,001 37,919,998 35,279,998 35,040,000 33,840,000 8.80%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.09% 21.85% 28.86% 29.84% 31.23% 31.79% 32.93% -
ROE 5.54% 16.19% 20.03% 20.81% 23.54% 20.96% 20.82% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 377.85 361.91 337.48 330.43 331.70 287.81 267.48 25.92%
EPS 28.00 79.00 97.33 98.00 104.00 92.00 88.00 -53.42%
DPS 0.00 41.00 0.00 50.00 0.00 56.00 0.13 -
NAPS 4.80 4.88 4.86 4.74 4.41 4.38 4.23 8.80%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 377.85 361.91 337.48 330.43 331.70 287.81 267.48 25.92%
EPS 28.00 79.00 97.33 98.00 104.00 92.00 88.00 -53.42%
DPS 0.00 41.00 0.00 50.00 0.00 56.00 0.13 -
NAPS 4.80 4.88 4.86 4.74 4.41 4.38 4.23 8.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 7.07 8.60 8.39 9.00 9.60 8.92 8.70 -
P/RPS 1.87 2.38 2.49 2.72 2.89 3.10 3.25 -30.84%
P/EPS 26.58 10.88 8.62 9.13 9.25 9.72 9.88 93.55%
EY 3.76 9.19 11.60 10.96 10.81 10.29 10.12 -48.34%
DY 0.00 4.77 0.00 5.56 0.00 6.28 0.02 -
P/NAPS 1.47 1.76 1.73 1.90 2.18 2.04 2.06 -20.16%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 24/02/23 25/11/22 22/08/22 27/05/22 24/02/22 22/11/21 -
Price 6.87 7.22 9.05 8.70 9.98 9.18 8.31 -
P/RPS 1.82 1.99 2.68 2.63 3.01 3.19 3.11 -30.05%
P/EPS 25.83 9.14 9.30 8.82 9.61 10.00 9.43 95.88%
EY 3.87 10.95 10.76 11.34 10.40 10.00 10.60 -48.94%
DY 0.00 5.68 0.00 5.75 0.00 6.10 0.02 -
P/NAPS 1.43 1.48 1.86 1.84 2.26 2.10 1.96 -18.97%

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