[PCHEM] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -4.99%
YoY- 18.79%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 30,454,000 29,340,000 26,434,000 20,566,000 14,138,000 16,934,000 19,368,000 7.82%
PBT 3,490,000 2,568,000 8,304,000 7,094,000 1,718,000 4,284,000 5,662,000 -7.74%
Tax -466,000 -230,000 -416,000 -450,000 -362,000 -434,000 -688,000 -6.28%
NP 3,024,000 2,338,000 7,888,000 6,644,000 1,356,000 3,850,000 4,974,000 -7.95%
-
NP to SH 2,890,000 2,320,000 7,890,000 6,642,000 1,384,000 3,844,000 4,874,000 -8.33%
-
Tax Rate 13.35% 8.96% 5.01% 6.34% 21.07% 10.13% 12.15% -
Total Cost 27,430,000 27,002,000 18,546,000 13,922,000 12,782,000 13,084,000 14,394,000 11.33%
-
Net Worth 41,279,998 40,080,001 37,919,998 33,599,998 30,559,999 30,079,999 28,959,999 6.07%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 1,600,000 1,280,000 4,000,000 3,680,000 800,000 1,760,000 2,240,000 -5.44%
Div Payout % 55.36% 55.17% 50.70% 55.41% 57.80% 45.79% 45.96% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 41,279,998 40,080,001 37,919,998 33,599,998 30,559,999 30,079,999 28,959,999 6.07%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.93% 7.97% 29.84% 32.31% 9.59% 22.74% 25.68% -
ROE 7.00% 5.79% 20.81% 19.77% 4.53% 12.78% 16.83% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 380.68 366.75 330.43 257.08 176.73 211.68 242.10 7.82%
EPS 36.00 30.00 98.00 84.00 18.00 48.00 60.00 -8.15%
DPS 20.00 16.00 50.00 46.00 10.00 22.00 28.00 -5.44%
NAPS 5.16 5.01 4.74 4.20 3.82 3.76 3.62 6.07%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 380.68 366.75 330.43 257.08 176.73 211.68 242.10 7.82%
EPS 36.00 30.00 98.00 84.00 18.00 48.00 60.00 -8.15%
DPS 20.00 16.00 50.00 46.00 10.00 22.00 28.00 -5.44%
NAPS 5.16 5.01 4.74 4.20 3.82 3.76 3.62 6.07%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.31 6.00 9.00 8.06 6.20 8.40 8.41 -
P/RPS 1.66 1.64 2.72 3.14 3.51 3.97 3.47 -11.55%
P/EPS 17.47 20.69 9.13 9.71 35.84 17.48 13.80 4.00%
EY 5.73 4.83 10.96 10.30 2.79 5.72 7.24 -3.81%
DY 3.17 2.67 5.56 5.71 1.61 2.62 3.33 -0.81%
P/NAPS 1.22 1.20 1.90 1.92 1.62 2.23 2.32 -10.14%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 22/08/23 22/08/22 25/08/21 19/08/20 13/08/19 15/08/18 -
Price 5.63 7.12 8.70 7.98 6.20 7.25 9.30 -
P/RPS 1.48 1.94 2.63 3.10 3.51 3.43 3.84 -14.67%
P/EPS 15.58 24.55 8.82 9.61 35.84 15.09 15.26 0.34%
EY 6.42 4.07 11.34 10.40 2.79 6.63 6.55 -0.33%
DY 3.55 2.25 5.75 5.76 1.61 3.03 3.01 2.78%
P/NAPS 1.09 1.42 1.84 1.90 1.62 1.93 2.57 -13.30%

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