[PCHEM] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
13-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 139.65%
YoY- -21.13%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 13,217,000 10,283,000 7,069,000 8,467,000 9,684,000 8,654,000 6,349,000 12.99%
PBT 4,152,000 3,547,000 859,000 2,142,000 2,831,000 2,798,000 1,679,000 16.27%
Tax -208,000 -225,000 -181,000 -217,000 -344,000 -394,000 -475,000 -12.85%
NP 3,944,000 3,322,000 678,000 1,925,000 2,487,000 2,404,000 1,204,000 21.85%
-
NP to SH 3,945,000 3,321,000 692,000 1,922,000 2,437,000 2,259,000 1,054,000 24.59%
-
Tax Rate 5.01% 6.34% 21.07% 10.13% 12.15% 14.08% 28.29% -
Total Cost 9,273,000 6,961,000 6,391,000 6,542,000 7,197,000 6,250,000 5,145,000 10.31%
-
Net Worth 37,919,998 33,599,998 30,559,999 30,079,999 28,959,999 27,875,666 24,719,999 7.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 2,000,000 1,840,000 400,000 880,000 1,120,000 963,999 560,000 23.62%
Div Payout % 50.70% 55.41% 57.80% 45.79% 45.96% 42.67% 53.13% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 37,919,998 33,599,998 30,559,999 30,079,999 28,959,999 27,875,666 24,719,999 7.38%
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
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 29.84% 32.31% 9.59% 22.74% 25.68% 27.78% 18.96% -
ROE 10.40% 9.88% 2.26% 6.39% 8.42% 8.10% 4.26% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 165.21 128.54 88.36 105.84 121.05 107.73 79.36 12.99%
EPS 49.00 42.00 9.00 24.00 30.00 28.00 13.00 24.73%
DPS 25.00 23.00 5.00 11.00 14.00 12.00 7.00 23.62%
NAPS 4.74 4.20 3.82 3.76 3.62 3.47 3.09 7.38%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 165.21 128.54 88.36 105.84 121.05 108.18 79.36 12.99%
EPS 49.00 42.00 9.00 24.00 30.00 28.24 13.00 24.73%
DPS 25.00 23.00 5.00 11.00 14.00 12.05 7.00 23.62%
NAPS 4.74 4.20 3.82 3.76 3.62 3.4845 3.09 7.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 9.00 8.06 6.20 8.40 8.41 7.10 6.61 -
P/RPS 5.45 6.27 7.02 7.94 6.95 6.59 8.33 -6.82%
P/EPS 18.25 19.42 71.68 34.96 27.61 25.25 50.17 -15.50%
EY 5.48 5.15 1.40 2.86 3.62 3.96 1.99 18.38%
DY 2.78 2.85 0.81 1.31 1.66 1.69 1.06 17.42%
P/NAPS 1.90 1.92 1.62 2.23 2.32 2.05 2.14 -1.96%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 25/08/21 19/08/20 13/08/19 15/08/18 10/08/17 09/08/16 -
Price 8.70 7.98 6.20 7.25 9.30 7.03 6.60 -
P/RPS 5.27 6.21 7.02 6.85 7.68 6.53 8.32 -7.32%
P/EPS 17.64 19.22 71.68 30.18 30.53 25.00 50.09 -15.95%
EY 5.67 5.20 1.40 3.31 3.28 4.00 2.00 18.95%
DY 2.87 2.88 0.81 1.52 1.51 1.71 1.06 18.04%
P/NAPS 1.84 1.90 1.62 1.93 2.57 2.03 2.14 -2.48%

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