[PCHEM] QoQ TTM Result on 31-Dec-2015 [#4]

Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.91%
YoY- 12.86%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 13,362,000 13,440,000 13,543,000 13,536,000 13,988,000 13,895,000 13,931,000 -2.73%
PBT 3,849,000 3,816,000 3,886,000 3,833,000 3,699,000 3,373,000 3,302,000 10.72%
Tax -869,000 -831,000 -796,000 -742,000 -829,000 -761,000 -743,000 10.97%
NP 2,980,000 2,985,000 3,090,000 3,091,000 2,870,000 2,612,000 2,559,000 10.65%
-
NP to SH 2,649,000 2,674,000 2,769,000 2,782,000 2,578,000 2,323,000 2,321,000 9.18%
-
Tax Rate 22.58% 21.78% 20.48% 19.36% 22.41% 22.56% 22.50% -
Total Cost 10,382,000 10,455,000 10,453,000 10,445,000 11,118,000 11,283,000 11,372,000 -5.87%
-
Net Worth 25,200,000 24,719,999 24,159,999 24,799,999 24,159,999 23,440,000 22,799,999 6.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,360,000 1,360,000 1,440,000 1,440,000 1,280,000 1,280,000 1,280,000 4.11%
Div Payout % 51.34% 50.86% 52.00% 51.76% 49.65% 55.10% 55.15% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 25,200,000 24,719,999 24,159,999 24,799,999 24,159,999 23,440,000 22,799,999 6.88%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.30% 22.21% 22.82% 22.84% 20.52% 18.80% 18.37% -
ROE 10.51% 10.82% 11.46% 11.22% 10.67% 9.91% 10.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 167.03 168.00 169.29 169.20 174.85 173.69 174.14 -2.73%
EPS 33.11 33.43 34.61 34.78 32.23 29.04 29.01 9.18%
DPS 17.00 17.00 18.00 18.00 16.00 16.00 16.00 4.11%
NAPS 3.15 3.09 3.02 3.10 3.02 2.93 2.85 6.88%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 167.03 168.00 169.29 169.20 174.85 173.69 174.14 -2.73%
EPS 33.11 33.43 34.61 34.78 32.23 29.04 29.01 9.18%
DPS 17.00 17.00 18.00 18.00 16.00 16.00 16.00 4.11%
NAPS 3.15 3.09 3.02 3.10 3.02 2.93 2.85 6.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.65 6.61 6.71 7.27 6.14 6.32 5.64 -
P/RPS 3.98 3.93 3.96 4.30 3.51 3.64 3.24 14.65%
P/EPS 20.08 19.78 19.39 20.91 19.05 21.76 19.44 2.17%
EY 4.98 5.06 5.16 4.78 5.25 4.59 5.14 -2.08%
DY 2.56 2.57 2.68 2.48 2.61 2.53 2.84 -6.66%
P/NAPS 2.11 2.14 2.22 2.35 2.03 2.16 1.98 4.31%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 02/11/16 09/08/16 09/05/16 23/02/16 03/11/15 07/08/15 07/05/15 -
Price 7.00 6.60 6.11 7.07 6.50 6.28 5.85 -
P/RPS 4.19 3.93 3.61 4.18 3.72 3.62 3.36 15.80%
P/EPS 21.14 19.75 17.65 20.33 20.17 21.63 20.16 3.20%
EY 4.73 5.06 5.66 4.92 4.96 4.62 4.96 -3.10%
DY 2.43 2.58 2.95 2.55 2.46 2.55 2.74 -7.67%
P/NAPS 2.22 2.14 2.02 2.28 2.15 2.14 2.05 5.43%

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