[PCHEM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
09-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -14.88%
YoY- -2.15%
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 13,860,000 13,217,333 12,698,000 12,588,000 13,536,000 13,449,333 12,890,000 4.93%
PBT 4,110,000 3,916,000 3,358,000 3,584,000 3,833,000 3,894,666 3,392,000 13.58%
Tax -888,000 -997,333 -950,000 -900,000 -742,000 -828,000 -772,000 9.73%
NP 3,222,000 2,918,666 2,408,000 2,684,000 3,091,000 3,066,666 2,620,000 14.71%
-
NP to SH 2,932,000 2,593,333 2,108,000 2,368,000 2,782,000 2,770,666 2,324,000 16.67%
-
Tax Rate 21.61% 25.47% 28.29% 25.11% 19.36% 21.26% 22.76% -
Total Cost 10,638,000 10,298,666 10,290,000 9,904,000 10,445,000 10,382,666 10,270,000 2.36%
-
Net Worth 27,040,000 25,200,000 24,719,999 24,159,999 24,799,999 24,159,999 23,440,000 9.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 1,520,000 746,666 1,120,000 - 1,440,000 853,333 1,280,000 12.08%
Div Payout % 51.84% 28.79% 53.13% - 51.76% 30.80% 55.08% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 27,040,000 25,200,000 24,719,999 24,159,999 24,799,999 24,159,999 23,440,000 9.94%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.25% 22.08% 18.96% 21.32% 22.84% 22.80% 20.33% -
ROE 10.84% 10.29% 8.53% 9.80% 11.22% 11.47% 9.91% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 173.25 165.22 158.73 157.35 169.20 168.12 161.13 4.93%
EPS 37.00 32.00 26.00 28.00 35.00 34.67 30.00 14.93%
DPS 19.00 9.33 14.00 0.00 18.00 10.67 16.00 12.08%
NAPS 3.38 3.15 3.09 3.02 3.10 3.02 2.93 9.94%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 173.25 165.22 158.73 157.35 169.20 168.12 161.13 4.93%
EPS 37.00 32.00 26.00 28.00 35.00 34.67 30.00 14.93%
DPS 19.00 9.33 14.00 0.00 18.00 10.67 16.00 12.08%
NAPS 3.38 3.15 3.09 3.02 3.10 3.02 2.93 9.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 6.98 6.65 6.61 6.71 7.27 6.14 6.32 -
P/RPS 4.03 4.03 4.16 4.26 4.30 3.65 3.92 1.85%
P/EPS 19.05 20.51 25.09 22.67 20.91 17.73 21.76 -8.44%
EY 5.25 4.87 3.99 4.41 4.78 5.64 4.60 9.16%
DY 2.72 1.40 2.12 0.00 2.48 1.74 2.53 4.92%
P/NAPS 2.07 2.11 2.14 2.22 2.35 2.03 2.16 -2.78%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 02/11/16 09/08/16 09/05/16 23/02/16 03/11/15 07/08/15 -
Price 7.48 7.00 6.60 6.11 7.07 6.50 6.28 -
P/RPS 4.32 4.24 4.16 3.88 4.18 3.87 3.90 7.02%
P/EPS 20.41 21.59 25.05 20.64 20.33 18.77 21.62 -3.75%
EY 4.90 4.63 3.99 4.84 4.92 5.33 4.63 3.83%
DY 2.54 1.33 2.12 0.00 2.55 1.64 2.55 -0.26%
P/NAPS 2.21 2.22 2.14 2.02 2.28 2.15 2.14 2.15%

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