[PCHEM] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.41%
YoY- -27.18%
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 16,889,333 13,217,333 13,449,333 14,261,333 15,804,000 16,293,333 19,159,200 -2.07%
PBT 5,218,666 3,916,000 3,894,666 3,696,000 5,281,333 4,974,666 6,619,200 -3.88%
Tax -732,000 -997,333 -828,000 -822,666 -1,273,333 -1,176,000 -1,612,800 -12.32%
NP 4,486,666 2,918,666 3,066,666 2,873,333 4,008,000 3,798,666 5,006,400 -1.80%
-
NP to SH 4,229,333 2,593,333 2,770,666 2,618,666 3,596,000 3,488,000 4,526,400 -1.12%
-
Tax Rate 14.03% 25.47% 21.26% 22.26% 24.11% 23.64% 24.37% -
Total Cost 12,402,666 10,298,666 10,382,666 11,388,000 11,796,000 12,494,666 14,152,800 -2.17%
-
Net Worth 27,520,000 25,200,000 24,159,999 22,079,999 21,280,000 20,079,999 19,645,833 5.77%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 1,280,000 746,666 853,333 853,333 853,333 853,333 1,508,800 -2.70%
Div Payout % 30.26% 28.79% 30.80% 32.59% 23.73% 24.46% 33.33% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 27,520,000 25,200,000 24,159,999 22,079,999 21,280,000 20,079,999 19,645,833 5.77%
NOSH 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 7,858,333 0.29%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 26.57% 22.08% 22.80% 20.15% 25.36% 23.31% 26.13% -
ROE 15.37% 10.29% 11.47% 11.86% 16.90% 17.37% 23.04% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 211.12 165.22 168.12 178.27 197.55 203.67 243.81 -2.36%
EPS 53.33 32.00 34.67 33.33 45.33 44.00 57.60 -1.27%
DPS 16.00 9.33 10.67 10.67 10.67 10.67 19.20 -2.99%
NAPS 3.44 3.15 3.02 2.76 2.66 2.51 2.50 5.45%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 211.12 165.22 168.12 178.27 197.55 203.67 239.49 -2.07%
EPS 53.33 32.00 34.67 33.33 45.33 44.00 56.58 -0.98%
DPS 16.00 9.33 10.67 10.67 10.67 10.67 18.86 -2.70%
NAPS 3.44 3.15 3.02 2.76 2.66 2.51 2.4557 5.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 7.29 6.65 6.14 6.24 6.85 6.40 5.56 -
P/RPS 3.45 4.03 3.65 3.50 3.47 3.14 2.28 7.14%
P/EPS 13.79 20.51 17.73 19.06 15.24 14.68 9.65 6.12%
EY 7.25 4.87 5.64 5.25 6.56 6.81 10.36 -5.77%
DY 2.19 1.40 1.74 1.71 1.56 1.67 3.45 -7.28%
P/NAPS 2.12 2.11 2.03 2.26 2.58 2.55 2.22 -0.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 09/11/17 02/11/16 03/11/15 06/11/14 07/11/13 27/11/12 22/11/11 -
Price 7.37 7.00 6.50 6.11 7.10 6.09 5.94 -
P/RPS 3.49 4.24 3.87 3.43 3.59 2.99 2.44 6.14%
P/EPS 13.94 21.59 18.77 18.67 15.80 13.97 10.31 5.15%
EY 7.17 4.63 5.33 5.36 6.33 7.16 9.70 -4.90%
DY 2.17 1.33 1.64 1.75 1.50 1.75 3.23 -6.40%
P/NAPS 2.14 2.22 2.15 2.21 2.67 2.43 2.38 -1.75%

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