[PCHEM] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -18.82%
YoY- -13.93%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 28,605,333 29,340,000 30,228,000 28,953,000 26,998,666 26,434,000 26,536,000 5.12%
PBT 2,493,333 2,568,000 2,360,000 6,733,000 8,229,333 8,304,000 8,852,000 -56.99%
Tax -349,333 -230,000 -216,000 -406,000 -438,666 -416,000 -564,000 -27.31%
NP 2,144,000 2,338,000 2,144,000 6,327,000 7,790,666 7,888,000 8,288,000 -59.36%
-
NP to SH 2,112,000 2,320,000 2,128,000 6,322,000 7,788,000 7,890,000 8,304,000 -59.82%
-
Tax Rate 14.01% 8.96% 9.15% 6.03% 5.33% 5.01% 6.37% -
Total Cost 26,461,333 27,002,000 28,084,000 22,626,000 19,208,000 18,546,000 18,248,000 28.08%
-
Net Worth 39,759,998 40,080,001 38,400,001 39,040,000 38,880,001 37,919,998 35,279,998 8.28%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 853,333 1,280,000 - 3,280,000 - 4,000,000 - -
Div Payout % 40.40% 55.17% - 51.88% - 50.70% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 39,759,998 40,080,001 38,400,001 39,040,000 38,880,001 37,919,998 35,279,998 8.28%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.50% 7.97% 7.09% 21.85% 28.86% 29.84% 31.23% -
ROE 5.31% 5.79% 5.54% 16.19% 20.03% 20.81% 23.54% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 357.57 366.75 377.85 361.91 337.48 330.43 331.70 5.12%
EPS 26.67 30.00 28.00 79.00 97.33 98.00 104.00 -59.60%
DPS 10.67 16.00 0.00 41.00 0.00 50.00 0.00 -
NAPS 4.97 5.01 4.80 4.88 4.86 4.74 4.41 8.28%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 357.57 366.75 377.85 361.91 337.48 330.43 331.70 5.12%
EPS 26.67 30.00 28.00 79.00 97.33 98.00 104.00 -59.60%
DPS 10.67 16.00 0.00 41.00 0.00 50.00 0.00 -
NAPS 4.97 5.01 4.80 4.88 4.86 4.74 4.41 8.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 7.19 6.00 7.07 8.60 8.39 9.00 9.60 -
P/RPS 2.01 1.64 1.87 2.38 2.49 2.72 2.89 -21.48%
P/EPS 27.23 20.69 26.58 10.88 8.62 9.13 9.25 105.26%
EY 3.67 4.83 3.76 9.19 11.60 10.96 10.81 -51.30%
DY 1.48 2.67 0.00 4.77 0.00 5.56 0.00 -
P/NAPS 1.45 1.20 1.47 1.76 1.73 1.90 2.18 -23.78%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 29/05/23 24/02/23 25/11/22 22/08/22 27/05/22 -
Price 7.08 7.12 6.87 7.22 9.05 8.70 9.98 -
P/RPS 1.98 1.94 1.82 1.99 2.68 2.63 3.01 -24.34%
P/EPS 26.82 24.55 25.83 9.14 9.30 8.82 9.61 98.10%
EY 3.73 4.07 3.87 10.95 10.76 11.34 10.40 -49.48%
DY 1.51 2.25 0.00 5.68 0.00 5.75 0.00 -
P/NAPS 1.42 1.42 1.43 1.48 1.86 1.84 2.26 -26.62%

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