[PCHEM] QoQ TTM Result on 31-Dec-2014 [#4]

Announcement Date
18-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2.07%
YoY- -21.7%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 13,988,000 13,895,000 13,931,000 14,597,000 14,045,000 14,023,000 14,554,000 -2.60%
PBT 3,699,000 3,373,000 3,302,000 3,551,000 3,359,000 3,385,000 3,989,000 -4.90%
Tax -829,000 -761,000 -743,000 -825,000 -705,000 -751,000 -881,000 -3.97%
NP 2,870,000 2,612,000 2,559,000 2,726,000 2,654,000 2,634,000 3,108,000 -5.16%
-
NP to SH 2,578,000 2,323,000 2,321,000 2,465,000 2,415,000 2,389,000 2,792,000 -5.17%
-
Tax Rate 22.41% 22.56% 22.50% 23.23% 20.99% 22.19% 22.09% -
Total Cost 11,118,000 11,283,000 11,372,000 11,871,000 11,391,000 11,389,000 11,446,000 -1.91%
-
Net Worth 24,159,999 23,440,000 22,799,999 22,719,999 22,079,999 22,079,999 21,520,000 8.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,280,000 1,280,000 1,280,000 1,280,000 1,600,000 1,600,000 1,600,000 -13.81%
Div Payout % 49.65% 55.10% 55.15% 51.93% 66.25% 66.97% 57.31% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 24,159,999 23,440,000 22,799,999 22,719,999 22,079,999 22,079,999 21,520,000 8.01%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.52% 18.80% 18.37% 18.68% 18.90% 18.78% 21.35% -
ROE 10.67% 9.91% 10.18% 10.85% 10.94% 10.82% 12.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 174.85 173.69 174.14 182.46 175.56 175.29 181.93 -2.60%
EPS 32.23 29.04 29.01 30.81 30.19 29.86 34.90 -5.16%
DPS 16.00 16.00 16.00 16.00 20.00 20.00 20.00 -13.81%
NAPS 3.02 2.93 2.85 2.84 2.76 2.76 2.69 8.01%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 174.85 173.69 174.14 182.46 175.56 175.29 181.93 -2.60%
EPS 32.23 29.04 29.01 30.81 30.19 29.86 34.90 -5.16%
DPS 16.00 16.00 16.00 16.00 20.00 20.00 20.00 -13.81%
NAPS 3.02 2.93 2.85 2.84 2.76 2.76 2.69 8.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.14 6.32 5.64 5.45 6.24 6.77 6.91 -
P/RPS 3.51 3.64 3.24 2.99 3.55 3.86 3.80 -5.15%
P/EPS 19.05 21.76 19.44 17.69 20.67 22.67 19.80 -2.53%
EY 5.25 4.59 5.14 5.65 4.84 4.41 5.05 2.62%
DY 2.61 2.53 2.84 2.94 3.21 2.95 2.89 -6.56%
P/NAPS 2.03 2.16 1.98 1.92 2.26 2.45 2.57 -14.53%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 03/11/15 07/08/15 07/05/15 18/02/15 06/11/14 11/08/14 08/05/14 -
Price 6.50 6.28 5.85 5.39 6.11 6.66 6.79 -
P/RPS 3.72 3.62 3.36 2.95 3.48 3.80 3.73 -0.17%
P/EPS 20.17 21.63 20.16 17.49 20.24 22.30 19.46 2.41%
EY 4.96 4.62 4.96 5.72 4.94 4.48 5.14 -2.34%
DY 2.46 2.55 2.74 2.97 3.27 3.00 2.95 -11.39%
P/NAPS 2.15 2.14 2.05 1.90 2.21 2.41 2.52 -10.03%

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