[PCHEM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
03-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 78.83%
YoY- 5.8%
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 6,349,000 3,147,000 13,536,000 10,087,000 6,445,000 3,140,000 14,597,000 -42.62%
PBT 1,679,000 896,000 3,833,000 2,921,000 1,696,000 843,000 3,551,000 -39.33%
Tax -475,000 -225,000 -742,000 -621,000 -386,000 -171,000 -825,000 -30.81%
NP 1,204,000 671,000 3,091,000 2,300,000 1,310,000 672,000 2,726,000 -42.03%
-
NP to SH 1,054,000 592,000 2,782,000 2,078,000 1,162,000 605,000 2,465,000 -43.27%
-
Tax Rate 28.29% 25.11% 19.36% 21.26% 22.76% 20.28% 23.23% -
Total Cost 5,145,000 2,476,000 10,445,000 7,787,000 5,135,000 2,468,000 11,871,000 -42.75%
-
Net Worth 24,719,999 24,159,999 24,799,999 24,159,999 23,440,000 22,799,999 22,719,999 5.79%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 560,000 - 1,440,000 640,000 640,000 - 1,280,000 -42.39%
Div Payout % 53.13% - 51.76% 30.80% 55.08% - 51.93% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 24,719,999 24,159,999 24,799,999 24,159,999 23,440,000 22,799,999 22,719,999 5.79%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 18.96% 21.32% 22.84% 22.80% 20.33% 21.40% 18.68% -
ROE 4.26% 2.45% 11.22% 8.60% 4.96% 2.65% 10.85% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.36 39.34 169.20 126.09 80.56 39.25 182.46 -42.62%
EPS 13.00 7.00 35.00 26.00 15.00 8.00 31.00 -44.00%
DPS 7.00 0.00 18.00 8.00 8.00 0.00 16.00 -42.39%
NAPS 3.09 3.02 3.10 3.02 2.93 2.85 2.84 5.79%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.36 39.34 169.20 126.09 80.56 39.25 182.46 -42.62%
EPS 13.00 7.00 35.00 26.00 15.00 8.00 31.00 -44.00%
DPS 7.00 0.00 18.00 8.00 8.00 0.00 16.00 -42.39%
NAPS 3.09 3.02 3.10 3.02 2.93 2.85 2.84 5.79%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 6.61 6.71 7.27 6.14 6.32 5.64 5.45 -
P/RPS 8.33 17.06 4.30 4.87 7.84 14.37 2.99 98.11%
P/EPS 50.17 90.68 20.91 23.64 43.51 74.58 17.69 100.48%
EY 1.99 1.10 4.78 4.23 2.30 1.34 5.65 -50.15%
DY 1.06 0.00 2.48 1.30 1.27 0.00 2.94 -49.37%
P/NAPS 2.14 2.22 2.35 2.03 2.16 1.98 1.92 7.50%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 09/08/16 09/05/16 23/02/16 03/11/15 07/08/15 07/05/15 18/02/15 -
Price 6.60 6.11 7.07 6.50 6.28 5.85 5.39 -
P/RPS 8.32 15.53 4.18 5.16 7.80 14.90 2.95 99.74%
P/EPS 50.09 82.57 20.33 25.02 43.24 77.36 17.49 101.79%
EY 2.00 1.21 4.92 4.00 2.31 1.29 5.72 -50.40%
DY 1.06 0.00 2.55 1.23 1.27 0.00 2.97 -49.71%
P/NAPS 2.14 2.02 2.28 2.15 2.14 2.05 1.90 8.26%

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