[PCHEM] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
02-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 84.54%
YoY- -6.4%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 12,136,000 14,514,000 12,667,000 9,913,000 10,087,000 10,696,000 11,853,000 0.39%
PBT 2,786,000 4,173,000 3,914,000 2,937,000 2,921,000 2,772,000 3,961,000 -5.69%
Tax -303,000 -414,000 -549,000 -748,000 -621,000 -617,000 -955,000 -17.40%
NP 2,483,000 3,759,000 3,365,000 2,189,000 2,300,000 2,155,000 3,006,000 -3.13%
-
NP to SH 2,471,000 3,694,000 3,172,000 1,945,000 2,078,000 1,964,000 2,697,000 -1.44%
-
Tax Rate 10.88% 9.92% 14.03% 25.47% 21.26% 22.26% 24.11% -
Total Cost 9,653,000 10,755,000 9,302,000 7,724,000 7,787,000 8,541,000 8,847,000 1.46%
-
Net Worth 29,840,000 29,280,000 27,520,000 25,200,000 24,159,999 22,079,999 21,280,000 5.79%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 880,000 1,120,000 960,000 560,000 640,000 640,000 640,000 5.44%
Div Payout % 35.61% 30.32% 30.26% 28.79% 30.80% 32.59% 23.73% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 29,840,000 29,280,000 27,520,000 25,200,000 24,159,999 22,079,999 21,280,000 5.79%
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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 20.46% 25.90% 26.57% 22.08% 22.80% 20.15% 25.36% -
ROE 8.28% 12.62% 11.53% 7.72% 8.60% 8.89% 12.67% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 151.70 181.43 158.34 123.91 126.09 133.70 148.16 0.39%
EPS 31.00 46.00 40.00 24.00 26.00 25.00 34.00 -1.52%
DPS 11.00 14.00 12.00 7.00 8.00 8.00 8.00 5.44%
NAPS 3.73 3.66 3.44 3.15 3.02 2.76 2.66 5.79%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 151.70 181.43 158.34 123.91 126.09 133.70 148.16 0.39%
EPS 31.00 46.00 40.00 24.00 26.00 25.00 34.00 -1.52%
DPS 11.00 14.00 12.00 7.00 8.00 8.00 8.00 5.44%
NAPS 3.73 3.66 3.44 3.15 3.02 2.76 2.66 5.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 7.54 9.36 7.29 6.65 6.14 6.24 6.85 -
P/RPS 4.97 5.16 4.60 5.37 4.87 4.67 4.62 1.22%
P/EPS 24.41 20.27 18.39 27.35 23.64 25.42 20.32 3.10%
EY 4.10 4.93 5.44 3.66 4.23 3.93 4.92 -2.99%
DY 1.46 1.50 1.65 1.05 1.30 1.28 1.17 3.75%
P/NAPS 2.02 2.56 2.12 2.11 2.03 2.26 2.58 -3.99%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 13/11/19 16/11/18 09/11/17 02/11/16 03/11/15 06/11/14 07/11/13 -
Price 7.40 9.40 7.37 7.00 6.50 6.11 7.10 -
P/RPS 4.88 5.18 4.65 5.65 5.16 4.57 4.79 0.31%
P/EPS 23.96 20.36 18.59 28.79 25.02 24.89 21.06 2.17%
EY 4.17 4.91 5.38 3.47 4.00 4.02 4.75 -2.14%
DY 1.49 1.49 1.63 1.00 1.23 1.31 1.13 4.71%
P/NAPS 1.98 2.57 2.14 2.22 2.15 2.21 2.67 -4.85%

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