[PCHEM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
13-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 28.56%
YoY- -33.11%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 7,069,000 3,891,000 16,370,000 12,136,000 8,467,000 4,130,000 19,576,000 -49.32%
PBT 859,000 568,000 3,155,000 2,786,000 2,142,000 893,000 5,650,000 -71.54%
Tax -181,000 -75,000 -360,000 -303,000 -217,000 -80,000 -592,000 -54.64%
NP 678,000 493,000 2,795,000 2,483,000 1,925,000 813,000 5,058,000 -73.84%
-
NP to SH 692,000 506,000 2,811,000 2,471,000 1,922,000 802,000 4,979,000 -73.20%
-
Tax Rate 21.07% 13.20% 11.41% 10.88% 10.13% 8.96% 10.48% -
Total Cost 6,391,000 3,398,000 13,575,000 9,653,000 6,542,000 3,317,000 14,518,000 -42.16%
-
Net Worth 30,559,999 30,399,999 29,920,000 29,840,000 30,079,999 29,680,000 30,479,999 0.17%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 400,000 - 1,440,000 880,000 880,000 - 2,560,000 -71.02%
Div Payout % 57.80% - 51.23% 35.61% 45.79% - 51.42% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 30,559,999 30,399,999 29,920,000 29,840,000 30,079,999 29,680,000 30,479,999 0.17%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.59% 12.67% 17.07% 20.46% 22.74% 19.69% 25.84% -
ROE 2.26% 1.66% 9.40% 8.28% 6.39% 2.70% 16.34% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 88.36 48.64 204.63 151.70 105.84 51.63 244.70 -49.32%
EPS 9.00 6.00 35.00 31.00 24.00 10.00 62.00 -72.41%
DPS 5.00 0.00 18.00 11.00 11.00 0.00 32.00 -71.02%
NAPS 3.82 3.80 3.74 3.73 3.76 3.71 3.81 0.17%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 88.36 48.64 204.63 151.70 105.84 51.63 244.70 -49.32%
EPS 9.00 6.00 35.00 31.00 24.00 10.00 62.00 -72.41%
DPS 5.00 0.00 18.00 11.00 11.00 0.00 32.00 -71.02%
NAPS 3.82 3.80 3.74 3.73 3.76 3.71 3.81 0.17%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 6.20 5.05 7.35 7.54 8.40 9.16 9.29 -
P/RPS 7.02 10.38 3.59 4.97 7.94 17.74 3.80 50.61%
P/EPS 71.68 79.84 20.92 24.41 34.96 91.37 14.93 184.86%
EY 1.40 1.25 4.78 4.10 2.86 1.09 6.70 -64.82%
DY 0.81 0.00 2.45 1.46 1.31 0.00 3.44 -61.90%
P/NAPS 1.62 1.33 1.97 2.02 2.23 2.47 2.44 -23.91%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 20/05/20 26/02/20 13/11/19 13/08/19 24/05/19 25/02/19 -
Price 6.20 5.81 5.75 7.40 7.25 8.75 9.13 -
P/RPS 7.02 11.95 2.81 4.88 6.85 16.95 3.73 52.49%
P/EPS 71.68 91.86 16.36 23.96 30.18 87.28 14.67 188.22%
EY 1.40 1.09 6.11 4.17 3.31 1.15 6.82 -65.23%
DY 0.81 0.00 3.13 1.49 1.52 0.00 3.50 -62.33%
P/NAPS 1.62 1.53 1.54 1.98 1.93 2.36 2.40 -23.06%

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