[PCHEM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 50.75%
YoY- 5.39%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 12,667,000 8,654,000 4,695,000 13,860,000 9,913,000 6,349,000 3,147,000 152.82%
PBT 3,914,000 2,798,000 1,636,000 4,110,000 2,937,000 1,679,000 896,000 166.98%
Tax -549,000 -394,000 -255,000 -888,000 -748,000 -475,000 -225,000 81.14%
NP 3,365,000 2,404,000 1,381,000 3,222,000 2,189,000 1,204,000 671,000 192.69%
-
NP to SH 3,172,000 2,259,000 1,295,000 2,932,000 1,945,000 1,054,000 592,000 205.88%
-
Tax Rate 14.03% 14.08% 15.59% 21.61% 25.47% 28.29% 25.11% -
Total Cost 9,302,000 6,250,000 3,314,000 10,638,000 7,724,000 5,145,000 2,476,000 141.47%
-
Net Worth 27,520,000 27,875,666 27,200,000 27,040,000 25,200,000 24,719,999 24,159,999 9.06%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 960,000 963,999 - 1,520,000 560,000 560,000 - -
Div Payout % 30.26% 42.67% - 51.84% 28.79% 53.13% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 27,520,000 27,875,666 27,200,000 27,040,000 25,200,000 24,719,999 24,159,999 9.06%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.57% 27.78% 29.41% 23.25% 22.08% 18.96% 21.32% -
ROE 11.53% 8.10% 4.76% 10.84% 7.72% 4.26% 2.45% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 158.34 107.73 58.69 173.25 123.91 79.36 39.34 152.81%
EPS 40.00 28.00 16.00 37.00 24.00 13.00 7.00 219.28%
DPS 12.00 12.00 0.00 19.00 7.00 7.00 0.00 -
NAPS 3.44 3.47 3.40 3.38 3.15 3.09 3.02 9.06%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 158.34 108.18 58.69 173.25 123.91 79.36 39.34 152.81%
EPS 40.00 28.24 16.00 37.00 24.00 13.00 7.00 219.28%
DPS 12.00 12.05 0.00 19.00 7.00 7.00 0.00 -
NAPS 3.44 3.4845 3.40 3.38 3.15 3.09 3.02 9.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 7.29 7.10 7.70 6.98 6.65 6.61 6.71 -
P/RPS 4.60 6.59 13.12 4.03 5.37 8.33 17.06 -58.22%
P/EPS 18.39 25.25 47.57 19.05 27.35 50.17 90.68 -65.44%
EY 5.44 3.96 2.10 5.25 3.66 1.99 1.10 189.98%
DY 1.65 1.69 0.00 2.72 1.05 1.06 0.00 -
P/NAPS 2.12 2.05 2.26 2.07 2.11 2.14 2.22 -3.02%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 09/11/17 10/08/17 15/05/17 20/02/17 02/11/16 09/08/16 09/05/16 -
Price 7.37 7.03 7.12 7.48 7.00 6.60 6.11 -
P/RPS 4.65 6.53 12.13 4.32 5.65 8.32 15.53 -55.21%
P/EPS 18.59 25.00 43.98 20.41 28.79 50.09 82.57 -62.95%
EY 5.38 4.00 2.27 4.90 3.47 2.00 1.21 170.14%
DY 1.63 1.71 0.00 2.54 1.00 1.06 0.00 -
P/NAPS 2.14 2.03 2.09 2.21 2.22 2.14 2.02 3.91%

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