[PCHEM] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 36.76%
YoY- -64.0%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 14,670,000 13,217,000 10,283,000 7,069,000 8,467,000 9,684,000 8,654,000 9.19%
PBT 1,284,000 4,152,000 3,547,000 859,000 2,142,000 2,831,000 2,798,000 -12.16%
Tax -115,000 -208,000 -225,000 -181,000 -217,000 -344,000 -394,000 -18.54%
NP 1,169,000 3,944,000 3,322,000 678,000 1,925,000 2,487,000 2,404,000 -11.31%
-
NP to SH 1,160,000 3,945,000 3,321,000 692,000 1,922,000 2,437,000 2,259,000 -10.50%
-
Tax Rate 8.96% 5.01% 6.34% 21.07% 10.13% 12.15% 14.08% -
Total Cost 13,501,000 9,273,000 6,961,000 6,391,000 6,542,000 7,197,000 6,250,000 13.68%
-
Net Worth 40,080,001 37,919,998 33,599,998 30,559,999 30,079,999 28,959,999 27,875,666 6.23%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 640,000 2,000,000 1,840,000 400,000 880,000 1,120,000 963,999 -6.59%
Div Payout % 55.17% 50.70% 55.41% 57.80% 45.79% 45.96% 42.67% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 40,080,001 37,919,998 33,599,998 30,559,999 30,079,999 28,959,999 27,875,666 6.23%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.97% 29.84% 32.31% 9.59% 22.74% 25.68% 27.78% -
ROE 2.89% 10.40% 9.88% 2.26% 6.39% 8.42% 8.10% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 183.38 165.21 128.54 88.36 105.84 121.05 107.73 9.26%
EPS 15.00 49.00 42.00 9.00 24.00 30.00 28.00 -9.87%
DPS 8.00 25.00 23.00 5.00 11.00 14.00 12.00 -6.53%
NAPS 5.01 4.74 4.20 3.82 3.76 3.62 3.47 6.30%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 183.38 165.21 128.54 88.36 105.84 121.05 108.18 9.19%
EPS 15.00 49.00 42.00 9.00 24.00 30.00 28.24 -10.00%
DPS 8.00 25.00 23.00 5.00 11.00 14.00 12.05 -6.59%
NAPS 5.01 4.74 4.20 3.82 3.76 3.62 3.4845 6.23%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 6.00 9.00 8.06 6.20 8.40 8.41 7.10 -
P/RPS 3.27 5.45 6.27 7.02 7.94 6.95 6.59 -11.01%
P/EPS 41.38 18.25 19.42 71.68 34.96 27.61 25.25 8.57%
EY 2.42 5.48 5.15 1.40 2.86 3.62 3.96 -7.87%
DY 1.33 2.78 2.85 0.81 1.31 1.66 1.69 -3.91%
P/NAPS 1.20 1.90 1.92 1.62 2.23 2.32 2.05 -8.53%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 22/08/22 25/08/21 19/08/20 13/08/19 15/08/18 10/08/17 -
Price 7.12 8.70 7.98 6.20 7.25 9.30 7.03 -
P/RPS 3.88 5.27 6.21 7.02 6.85 7.68 6.53 -8.30%
P/EPS 49.10 17.64 19.22 71.68 30.18 30.53 25.00 11.90%
EY 2.04 5.67 5.20 1.40 3.31 3.28 4.00 -10.61%
DY 1.12 2.87 2.88 0.81 1.52 1.51 1.71 -6.80%
P/NAPS 1.42 1.84 1.90 1.62 1.93 2.57 2.03 -5.77%

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