[PCHEM] QoQ Quarter Result on 30-Sep-2020 [#3]

Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 153.23%
YoY- -14.83%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 5,608,000 4,675,000 3,836,000 3,457,000 3,178,000 3,891,000 4,234,000 20.62%
PBT 1,977,000 1,569,000 519,000 479,000 291,000 568,000 369,000 206.50%
Tax -121,000 -103,000 -63,000 -27,000 -106,000 -75,000 -57,000 65.24%
NP 1,856,000 1,466,000 456,000 452,000 185,000 493,000 312,000 228.66%
-
NP to SH 1,860,000 1,461,000 466,000 471,000 186,000 506,000 340,000 210.79%
-
Tax Rate 6.12% 6.56% 12.14% 5.64% 36.43% 13.20% 15.45% -
Total Cost 3,752,000 3,209,000 3,380,000 3,005,000 2,993,000 3,398,000 3,922,000 -2.91%
-
Net Worth 33,599,998 31,680,000 30,479,999 30,319,999 30,559,999 30,399,999 29,920,000 8.04%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 1,840,000 - 560,000 - 400,000 - 560,000 121.17%
Div Payout % 98.92% - 120.17% - 215.05% - 164.71% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 33,599,998 31,680,000 30,479,999 30,319,999 30,559,999 30,399,999 29,920,000 8.04%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 33.10% 31.36% 11.89% 13.07% 5.82% 12.67% 7.37% -
ROE 5.54% 4.61% 1.53% 1.55% 0.61% 1.66% 1.14% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.10 58.44 47.95 43.21 39.73 48.64 52.93 20.61%
EPS 23.00 18.00 6.00 6.00 2.00 6.00 4.00 221.29%
DPS 23.00 0.00 7.00 0.00 5.00 0.00 7.00 121.17%
NAPS 4.20 3.96 3.81 3.79 3.82 3.80 3.74 8.04%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 70.10 58.44 47.95 43.21 39.73 48.64 52.93 20.61%
EPS 23.00 18.00 6.00 6.00 2.00 6.00 4.00 221.29%
DPS 23.00 0.00 7.00 0.00 5.00 0.00 7.00 121.17%
NAPS 4.20 3.96 3.81 3.79 3.82 3.80 3.74 8.04%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 8.06 8.00 7.43 5.61 6.20 5.05 7.35 -
P/RPS 11.50 13.69 15.50 12.98 15.61 10.38 13.89 -11.83%
P/EPS 34.67 43.81 127.55 95.29 266.67 79.84 172.94 -65.77%
EY 2.88 2.28 0.78 1.05 0.38 1.25 0.58 191.34%
DY 2.85 0.00 0.94 0.00 0.81 0.00 0.95 108.14%
P/NAPS 1.92 2.02 1.95 1.48 1.62 1.33 1.97 -1.70%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 27/05/21 23/02/21 18/11/20 19/08/20 20/05/20 26/02/20 -
Price 7.98 8.14 7.55 6.75 6.20 5.81 5.75 -
P/RPS 11.38 13.93 15.75 15.62 15.61 11.95 10.86 3.17%
P/EPS 34.32 44.57 129.61 114.65 266.67 91.86 135.29 -59.96%
EY 2.91 2.24 0.77 0.87 0.38 1.09 0.74 149.34%
DY 2.88 0.00 0.93 0.00 0.81 0.00 1.22 77.38%
P/NAPS 1.90 2.06 1.98 1.78 1.62 1.53 1.54 15.04%

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