[PCHEM] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -14.68%
YoY- -43.54%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 14,034,666 14,138,000 15,564,000 16,370,000 16,181,333 16,934,000 16,520,000 -10.27%
PBT 1,784,000 1,718,000 2,272,000 3,155,000 3,714,666 4,284,000 3,572,000 -36.97%
Tax -277,333 -362,000 -300,000 -360,000 -404,000 -434,000 -320,000 -9.07%
NP 1,506,666 1,356,000 1,972,000 2,795,000 3,310,666 3,850,000 3,252,000 -40.04%
-
NP to SH 1,549,333 1,384,000 2,024,000 2,811,000 3,294,666 3,844,000 3,208,000 -38.36%
-
Tax Rate 15.55% 21.07% 13.20% 11.41% 10.88% 10.13% 8.96% -
Total Cost 12,528,000 12,782,000 13,592,000 13,575,000 12,870,666 13,084,000 13,268,000 -3.74%
-
Net Worth 30,319,999 30,559,999 30,399,999 29,920,000 29,840,000 30,079,999 29,680,000 1.42%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 533,333 800,000 - 1,440,000 1,173,333 1,760,000 - -
Div Payout % 34.42% 57.80% - 51.23% 35.61% 45.79% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 30,319,999 30,559,999 30,399,999 29,920,000 29,840,000 30,079,999 29,680,000 1.42%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.74% 9.59% 12.67% 17.07% 20.46% 22.74% 19.69% -
ROE 5.11% 4.53% 6.66% 9.40% 11.04% 12.78% 10.81% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 175.43 176.73 194.55 204.63 202.27 211.68 206.50 -10.27%
EPS 20.00 18.00 24.00 35.00 41.33 48.00 40.00 -36.92%
DPS 6.67 10.00 0.00 18.00 14.67 22.00 0.00 -
NAPS 3.79 3.82 3.80 3.74 3.73 3.76 3.71 1.42%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 175.43 176.73 194.55 204.63 202.27 211.68 206.50 -10.27%
EPS 20.00 18.00 24.00 35.00 41.33 48.00 40.00 -36.92%
DPS 6.67 10.00 0.00 18.00 14.67 22.00 0.00 -
NAPS 3.79 3.82 3.80 3.74 3.73 3.76 3.71 1.42%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.61 6.20 5.05 7.35 7.54 8.40 9.16 -
P/RPS 3.20 3.51 2.60 3.59 3.73 3.97 4.44 -19.56%
P/EPS 28.97 35.84 19.96 20.92 18.31 17.48 22.84 17.12%
EY 3.45 2.79 5.01 4.78 5.46 5.72 4.38 -14.67%
DY 1.19 1.61 0.00 2.45 1.95 2.62 0.00 -
P/NAPS 1.48 1.62 1.33 1.97 2.02 2.23 2.47 -28.85%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 20/05/20 26/02/20 13/11/19 13/08/19 24/05/19 -
Price 6.75 6.20 5.81 5.75 7.40 7.25 8.75 -
P/RPS 3.85 3.51 2.99 2.81 3.66 3.43 4.24 -6.21%
P/EPS 34.85 35.84 22.96 16.36 17.97 15.09 21.82 36.51%
EY 2.87 2.79 4.35 6.11 5.57 6.63 4.58 -26.70%
DY 0.99 1.61 0.00 3.13 1.98 3.03 0.00 -
P/NAPS 1.78 1.62 1.53 1.54 1.98 1.93 2.36 -17.09%

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