[PCHEM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -55.83%
YoY- 118.75%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 17,407,000 12,667,000 8,654,000 4,695,000 13,860,000 9,913,000 6,349,000 95.53%
PBT 5,236,000 3,914,000 2,798,000 1,636,000 4,110,000 2,937,000 1,679,000 113.00%
Tax -822,000 -549,000 -394,000 -255,000 -888,000 -748,000 -475,000 43.99%
NP 4,414,000 3,365,000 2,404,000 1,381,000 3,222,000 2,189,000 1,204,000 137.19%
-
NP to SH 4,177,000 3,172,000 2,259,000 1,295,000 2,932,000 1,945,000 1,054,000 149.80%
-
Tax Rate 15.70% 14.03% 14.08% 15.59% 21.61% 25.47% 28.29% -
Total Cost 12,993,000 9,302,000 6,250,000 3,314,000 10,638,000 7,724,000 5,145,000 85.13%
-
Net Worth 27,840,000 27,520,000 27,875,666 27,200,000 27,040,000 25,200,000 24,719,999 8.22%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,160,000 960,000 963,999 - 1,520,000 560,000 560,000 145.34%
Div Payout % 51.71% 30.26% 42.67% - 51.84% 28.79% 53.13% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 27,840,000 27,520,000 27,875,666 27,200,000 27,040,000 25,200,000 24,719,999 8.22%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 25.36% 26.57% 27.78% 29.41% 23.25% 22.08% 18.96% -
ROE 15.00% 11.53% 8.10% 4.76% 10.84% 7.72% 4.26% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 217.59 158.34 107.73 58.69 173.25 123.91 79.36 95.53%
EPS 52.00 40.00 28.00 16.00 37.00 24.00 13.00 151.34%
DPS 27.00 12.00 12.00 0.00 19.00 7.00 7.00 145.34%
NAPS 3.48 3.44 3.47 3.40 3.38 3.15 3.09 8.22%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 217.59 158.34 108.18 58.69 173.25 123.91 79.36 95.53%
EPS 52.00 40.00 28.24 16.00 37.00 24.00 13.00 151.34%
DPS 27.00 12.00 12.05 0.00 19.00 7.00 7.00 145.34%
NAPS 3.48 3.44 3.4845 3.40 3.38 3.15 3.09 8.22%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 7.70 7.29 7.10 7.70 6.98 6.65 6.61 -
P/RPS 3.54 4.60 6.59 13.12 4.03 5.37 8.33 -43.38%
P/EPS 14.75 18.39 25.25 47.57 19.05 27.35 50.17 -55.68%
EY 6.78 5.44 3.96 2.10 5.25 3.66 1.99 125.91%
DY 3.51 1.65 1.69 0.00 2.72 1.05 1.06 121.67%
P/NAPS 2.21 2.12 2.05 2.26 2.07 2.11 2.14 2.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 09/11/17 10/08/17 15/05/17 20/02/17 02/11/16 09/08/16 -
Price 8.10 7.37 7.03 7.12 7.48 7.00 6.60 -
P/RPS 3.72 4.65 6.53 12.13 4.32 5.65 8.32 -41.44%
P/EPS 15.51 18.59 25.00 43.98 20.41 28.79 50.09 -54.13%
EY 6.45 5.38 4.00 2.27 4.90 3.47 2.00 117.81%
DY 3.33 1.63 1.71 0.00 2.54 1.00 1.06 114.05%
P/NAPS 2.33 2.14 2.03 2.09 2.21 2.22 2.14 5.81%

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