[PCHEM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 34.79%
YoY- 19.2%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 12,136,000 8,467,000 4,130,000 19,576,000 14,514,000 9,684,000 4,951,000 81.69%
PBT 2,786,000 2,142,000 893,000 5,650,000 4,173,000 2,831,000 1,336,000 63.15%
Tax -303,000 -217,000 -80,000 -592,000 -414,000 -344,000 -229,000 20.50%
NP 2,483,000 1,925,000 813,000 5,058,000 3,759,000 2,487,000 1,107,000 71.26%
-
NP to SH 2,471,000 1,922,000 802,000 4,979,000 3,694,000 2,437,000 1,065,000 75.17%
-
Tax Rate 10.88% 10.13% 8.96% 10.48% 9.92% 12.15% 17.14% -
Total Cost 9,653,000 6,542,000 3,317,000 14,518,000 10,755,000 7,197,000 3,844,000 84.64%
-
Net Worth 29,840,000 30,079,999 29,680,000 30,479,999 29,280,000 28,959,999 27,360,000 5.94%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 880,000 880,000 - 2,560,000 1,120,000 1,120,000 - -
Div Payout % 35.61% 45.79% - 51.42% 30.32% 45.96% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 29,840,000 30,079,999 29,680,000 30,479,999 29,280,000 28,959,999 27,360,000 5.94%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 20.46% 22.74% 19.69% 25.84% 25.90% 25.68% 22.36% -
ROE 8.28% 6.39% 2.70% 16.34% 12.62% 8.42% 3.89% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 151.70 105.84 51.63 244.70 181.43 121.05 61.89 81.69%
EPS 31.00 24.00 10.00 62.00 46.00 30.00 13.00 78.39%
DPS 11.00 11.00 0.00 32.00 14.00 14.00 0.00 -
NAPS 3.73 3.76 3.71 3.81 3.66 3.62 3.42 5.94%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 151.70 105.84 51.63 244.70 181.43 121.05 61.89 81.69%
EPS 31.00 24.00 10.00 62.00 46.00 30.00 13.00 78.39%
DPS 11.00 11.00 0.00 32.00 14.00 14.00 0.00 -
NAPS 3.73 3.76 3.71 3.81 3.66 3.62 3.42 5.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.54 8.40 9.16 9.29 9.36 8.41 8.26 -
P/RPS 4.97 7.94 17.74 3.80 5.16 6.95 13.35 -48.21%
P/EPS 24.41 34.96 91.37 14.93 20.27 27.61 62.05 -46.28%
EY 4.10 2.86 1.09 6.70 4.93 3.62 1.61 86.37%
DY 1.46 1.31 0.00 3.44 1.50 1.66 0.00 -
P/NAPS 2.02 2.23 2.47 2.44 2.56 2.32 2.42 -11.33%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 13/08/19 24/05/19 25/02/19 16/11/18 15/08/18 21/05/18 -
Price 7.40 7.25 8.75 9.13 9.40 9.30 8.70 -
P/RPS 4.88 6.85 16.95 3.73 5.18 7.68 14.06 -50.58%
P/EPS 23.96 30.18 87.28 14.67 20.36 30.53 65.35 -48.74%
EY 4.17 3.31 1.15 6.82 4.91 3.28 1.53 94.99%
DY 1.49 1.52 0.00 3.50 1.49 1.51 0.00 -
P/NAPS 1.98 1.93 2.36 2.40 2.57 2.57 2.54 -15.28%

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