[PCHEM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -12.95%
YoY- -36.79%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 17,308,000 12,698,000 12,890,000 14,294,000 16,654,000 16,570,000 20,070,000 -2.43%
PBT 5,596,000 3,358,000 3,392,000 3,748,000 6,074,000 5,402,000 6,348,000 -2.07%
Tax -788,000 -950,000 -772,000 -900,000 -1,484,000 -1,294,000 -1,464,000 -9.80%
NP 4,808,000 2,408,000 2,620,000 2,848,000 4,590,000 4,108,000 4,884,000 -0.26%
-
NP to SH 4,518,000 2,108,000 2,324,000 2,608,000 4,126,000 3,748,000 4,422,000 0.35%
-
Tax Rate 14.08% 28.29% 22.76% 24.01% 24.43% 23.95% 23.06% -
Total Cost 12,500,000 10,290,000 10,270,000 11,446,000 12,064,000 12,462,000 15,186,000 -3.18%
-
Net Worth 27,875,666 24,719,999 23,440,000 22,079,999 21,280,000 19,360,000 20,799,777 4.99%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,927,999 1,120,000 1,280,000 1,280,000 1,280,000 1,280,000 - -
Div Payout % 42.67% 53.13% 55.08% 49.08% 31.02% 34.15% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 27,875,666 24,719,999 23,440,000 22,079,999 21,280,000 19,360,000 20,799,777 4.99%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 8,188,888 -0.38%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 27.78% 18.96% 20.33% 19.92% 27.56% 24.79% 24.33% -
ROE 16.21% 8.53% 9.91% 11.81% 19.39% 19.36% 21.26% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 215.45 158.73 161.13 178.68 208.18 207.13 245.09 -2.12%
EPS 56.00 26.00 30.00 32.00 52.00 46.00 54.00 0.60%
DPS 24.00 14.00 16.00 16.00 16.00 16.00 0.00 -
NAPS 3.47 3.09 2.93 2.76 2.66 2.42 2.54 5.33%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 216.35 158.73 161.13 178.68 208.18 207.13 250.88 -2.43%
EPS 56.48 26.00 30.00 32.00 52.00 46.00 55.27 0.36%
DPS 24.10 14.00 16.00 16.00 16.00 16.00 0.00 -
NAPS 3.4845 3.09 2.93 2.76 2.66 2.42 2.60 4.99%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 7.10 6.61 6.32 6.77 6.62 6.47 7.09 -
P/RPS 3.30 4.16 3.92 3.79 3.18 3.12 2.89 2.23%
P/EPS 12.62 25.09 21.76 20.77 12.84 13.81 13.13 -0.65%
EY 7.92 3.99 4.60 4.82 7.79 7.24 7.62 0.64%
DY 3.38 2.12 2.53 2.36 2.42 2.47 0.00 -
P/NAPS 2.05 2.14 2.16 2.45 2.49 2.67 2.79 -5.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 10/08/17 09/08/16 07/08/15 11/08/14 22/08/13 28/08/12 26/08/11 -
Price 7.03 6.60 6.28 6.66 6.50 6.53 6.03 -
P/RPS 3.26 4.16 3.90 3.73 3.12 3.15 2.46 4.80%
P/EPS 12.50 25.05 21.62 20.43 12.60 13.94 11.17 1.89%
EY 8.00 3.99 4.63 4.89 7.93 7.17 8.96 -1.86%
DY 3.41 2.12 2.55 2.40 2.46 2.45 0.00 -
P/NAPS 2.03 2.14 2.14 2.41 2.44 2.70 2.37 -2.54%

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