[PCHEM] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -17.87%
YoY- -73.17%
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 28,667,000 30,158,000 30,406,000 29,876,000 28,953,000 27,225,000 25,959,000 6.81%
PBT 2,110,000 2,431,000 3,865,000 5,109,000 6,732,000 8,305,000 8,314,000 -59.81%
Tax -360,000 -339,000 -314,000 -319,000 -406,000 -429,000 -373,000 -2.33%
NP 1,750,000 2,092,000 3,551,000 4,790,000 6,326,000 7,876,000 7,941,000 -63.41%
-
NP to SH 1,696,000 2,065,000 3,536,000 4,777,000 6,321,000 7,900,000 7,969,000 -64.25%
-
Tax Rate 17.06% 13.94% 8.12% 6.24% 6.03% 5.17% 4.49% -
Total Cost 26,917,000 28,066,000 26,855,000 25,086,000 22,627,000 19,349,000 18,018,000 30.58%
-
Net Worth 40,400,001 39,759,998 40,080,001 38,400,001 39,040,000 38,880,001 37,919,998 4.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,040,000 1,920,000 1,920,000 3,280,000 3,280,000 3,840,000 3,848,000 -58.09%
Div Payout % 61.32% 92.98% 54.30% 68.66% 51.89% 48.61% 48.29% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 40,400,001 39,759,998 40,080,001 38,400,001 39,040,000 38,880,001 37,919,998 4.30%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.10% 6.94% 11.68% 16.03% 21.85% 28.93% 30.59% -
ROE 4.20% 5.19% 8.82% 12.44% 16.19% 20.32% 21.02% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 358.34 376.98 380.08 373.45 361.91 340.31 324.49 6.81%
EPS 21.20 25.81 44.20 59.71 79.01 98.75 99.61 -64.25%
DPS 13.00 24.00 24.00 41.00 41.00 48.00 48.10 -58.09%
NAPS 5.05 4.97 5.01 4.80 4.88 4.86 4.74 4.30%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 358.34 376.98 380.08 373.45 361.91 340.31 324.49 6.81%
EPS 21.20 25.81 44.20 59.71 79.01 98.75 99.61 -64.25%
DPS 13.00 24.00 24.00 41.00 41.00 48.00 48.10 -58.09%
NAPS 5.05 4.97 5.01 4.80 4.88 4.86 4.74 4.30%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 7.16 7.19 6.00 7.07 8.60 8.39 9.00 -
P/RPS 2.00 1.91 1.58 1.89 2.38 2.47 2.77 -19.46%
P/EPS 33.77 27.85 13.57 11.84 10.88 8.50 9.04 140.17%
EY 2.96 3.59 7.37 8.45 9.19 11.77 11.07 -58.39%
DY 1.82 3.34 4.00 5.80 4.77 5.72 5.34 -51.11%
P/NAPS 1.42 1.45 1.20 1.47 1.76 1.73 1.90 -17.60%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 28/11/23 22/08/23 29/05/23 24/02/23 25/11/22 22/08/22 -
Price 6.99 7.08 7.01 6.87 7.20 9.08 8.70 -
P/RPS 1.95 1.88 1.84 1.84 1.99 2.67 2.68 -19.05%
P/EPS 32.97 27.43 15.86 11.51 9.11 9.19 8.73 141.92%
EY 3.03 3.65 6.31 8.69 10.97 10.88 11.45 -58.68%
DY 1.86 3.39 3.42 5.97 5.69 5.29 5.53 -51.53%
P/NAPS 1.38 1.42 1.40 1.43 1.48 1.87 1.84 -17.40%

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