[PCHEM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 1.99%
YoY- -17.76%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 19,576,000 19,352,000 19,368,000 19,804,000 17,407,000 16,889,333 17,308,000 8.53%
PBT 5,650,000 5,564,000 5,662,000 5,344,000 5,236,000 5,218,666 5,596,000 0.64%
Tax -592,000 -552,000 -688,000 -916,000 -822,000 -732,000 -788,000 -17.31%
NP 5,058,000 5,012,000 4,974,000 4,428,000 4,414,000 4,486,666 4,808,000 3.42%
-
NP to SH 4,979,000 4,925,333 4,874,000 4,260,000 4,177,000 4,229,333 4,518,000 6.67%
-
Tax Rate 10.48% 9.92% 12.15% 17.14% 15.70% 14.03% 14.08% -
Total Cost 14,518,000 14,340,000 14,394,000 15,376,000 12,993,000 12,402,666 12,500,000 10.46%
-
Net Worth 30,479,999 29,280,000 28,959,999 27,360,000 27,840,000 27,520,000 27,875,666 6.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,560,000 1,493,333 2,240,000 - 2,160,000 1,280,000 1,927,999 20.74%
Div Payout % 51.42% 30.32% 45.96% - 51.71% 30.26% 42.67% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 30,479,999 29,280,000 28,959,999 27,360,000 27,840,000 27,520,000 27,875,666 6.11%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 25.84% 25.90% 25.68% 22.36% 25.36% 26.57% 27.78% -
ROE 16.34% 16.82% 16.83% 15.57% 15.00% 15.37% 16.21% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 244.70 241.90 242.10 247.55 217.59 211.12 215.45 8.83%
EPS 62.00 61.33 60.00 52.00 52.00 53.33 56.00 7.00%
DPS 32.00 18.67 28.00 0.00 27.00 16.00 24.00 21.07%
NAPS 3.81 3.66 3.62 3.42 3.48 3.44 3.47 6.41%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 244.70 241.90 242.10 247.55 217.59 211.12 216.35 8.53%
EPS 62.00 61.33 60.00 52.00 52.00 53.33 56.48 6.39%
DPS 32.00 18.67 28.00 0.00 27.00 16.00 24.10 20.74%
NAPS 3.81 3.66 3.62 3.42 3.48 3.44 3.4845 6.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.29 9.36 8.41 8.26 7.70 7.29 7.10 -
P/RPS 3.80 3.87 3.47 3.34 3.54 3.45 3.30 9.83%
P/EPS 14.93 15.20 13.80 15.51 14.75 13.79 12.62 11.82%
EY 6.70 6.58 7.24 6.45 6.78 7.25 7.92 -10.52%
DY 3.44 1.99 3.33 0.00 3.51 2.19 3.38 1.17%
P/NAPS 2.44 2.56 2.32 2.42 2.21 2.12 2.05 12.27%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 16/11/18 15/08/18 21/05/18 20/02/18 09/11/17 10/08/17 -
Price 9.13 9.40 9.30 8.70 8.10 7.37 7.03 -
P/RPS 3.73 3.89 3.84 3.51 3.72 3.49 3.26 9.36%
P/EPS 14.67 15.27 15.26 16.34 15.51 13.94 12.50 11.22%
EY 6.82 6.55 6.55 6.12 6.45 7.17 8.00 -10.06%
DY 3.50 1.99 3.01 0.00 3.33 2.17 3.41 1.74%
P/NAPS 2.40 2.57 2.57 2.54 2.33 2.14 2.03 11.77%

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