[PCHEM] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 36.55%
YoY- -72.88%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 21,454,000 20,249,000 16,049,000 10,526,000 12,136,000 14,514,000 12,667,000 9.17%
PBT 1,870,000 6,172,000 5,576,000 1,338,000 2,786,000 4,173,000 3,914,000 -11.57%
Tax -262,000 -329,000 -291,000 -208,000 -303,000 -414,000 -549,000 -11.59%
NP 1,608,000 5,843,000 5,285,000 1,130,000 2,483,000 3,759,000 3,365,000 -11.57%
-
NP to SH 1,584,000 5,841,000 5,285,000 1,162,000 2,471,000 3,694,000 3,172,000 -10.92%
-
Tax Rate 14.01% 5.33% 5.22% 15.55% 10.88% 9.92% 14.03% -
Total Cost 19,846,000 14,406,000 10,764,000 9,396,000 9,653,000 10,755,000 9,302,000 13.45%
-
Net Worth 39,759,998 38,880,001 33,840,000 30,319,999 29,840,000 29,280,000 27,520,000 6.32%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 640,000 - 8,000 400,000 880,000 1,120,000 960,000 -6.53%
Div Payout % 40.40% - 0.15% 34.42% 35.61% 30.32% 30.26% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 39,759,998 38,880,001 33,840,000 30,319,999 29,840,000 29,280,000 27,520,000 6.32%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.50% 28.86% 32.93% 10.74% 20.46% 25.90% 26.57% -
ROE 3.98% 15.02% 15.62% 3.83% 8.28% 12.62% 11.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 268.18 253.11 200.61 131.58 151.70 181.43 158.34 9.17%
EPS 20.00 73.00 66.00 15.00 31.00 46.00 40.00 -10.90%
DPS 8.00 0.00 0.10 5.00 11.00 14.00 12.00 -6.53%
NAPS 4.97 4.86 4.23 3.79 3.73 3.66 3.44 6.32%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 268.18 253.11 200.61 131.58 151.70 181.43 158.34 9.17%
EPS 20.00 73.00 66.00 15.00 31.00 46.00 40.00 -10.90%
DPS 8.00 0.00 0.10 5.00 11.00 14.00 12.00 -6.53%
NAPS 4.97 4.86 4.23 3.79 3.73 3.66 3.44 6.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 7.19 8.39 8.70 5.61 7.54 9.36 7.29 -
P/RPS 2.68 3.31 4.34 4.26 4.97 5.16 4.60 -8.60%
P/EPS 36.31 11.49 13.17 38.62 24.41 20.27 18.39 12.00%
EY 2.75 8.70 7.59 2.59 4.10 4.93 5.44 -10.74%
DY 1.11 0.00 0.01 0.89 1.46 1.50 1.65 -6.39%
P/NAPS 1.45 1.73 2.06 1.48 2.02 2.56 2.12 -6.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 25/11/22 22/11/21 18/11/20 13/11/19 16/11/18 09/11/17 -
Price 7.08 9.05 8.31 6.75 7.40 9.40 7.37 -
P/RPS 2.64 3.58 4.14 5.13 4.88 5.18 4.65 -8.99%
P/EPS 35.76 12.40 12.58 46.47 23.96 20.36 18.59 11.51%
EY 2.80 8.07 7.95 2.15 4.17 4.91 5.38 -10.30%
DY 1.13 0.00 0.01 0.74 1.49 1.49 1.63 -5.92%
P/NAPS 1.42 1.86 1.96 1.78 1.98 2.57 2.14 -6.60%

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