[PCHEM] YoY 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- 39.65%
YoY- -18.37%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 6,583,000 5,608,000 3,178,000 4,337,000 4,733,000 3,959,000 3,202,000 12.75%
PBT 1,938,000 1,977,000 291,000 1,223,000 1,495,000 1,162,000 783,000 16.29%
Tax -66,000 -121,000 -106,000 -111,000 -115,000 -139,000 -250,000 -19.89%
NP 1,872,000 1,856,000 185,000 1,112,000 1,380,000 1,023,000 533,000 23.27%
-
NP to SH 1,869,000 1,860,000 186,000 1,120,000 1,372,000 964,000 462,000 26.21%
-
Tax Rate 3.41% 6.12% 36.43% 9.08% 7.69% 11.96% 31.93% -
Total Cost 4,711,000 3,752,000 2,993,000 3,225,000 3,353,000 2,936,000 2,669,000 9.92%
-
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 % 107.01% 98.92% 215.05% 78.57% 81.63% 100.00% 121.21% -
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 28.44% 33.10% 5.82% 25.64% 29.16% 25.84% 16.65% -
ROE 4.93% 5.54% 0.61% 3.72% 4.74% 3.46% 1.87% -
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 82.29 70.10 39.73 54.21 59.16 49.28 40.03 12.75%
EPS 23.00 23.00 2.00 14.00 17.00 12.00 6.00 25.08%
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 82.29 70.10 39.73 54.21 59.16 49.49 40.03 12.75%
EPS 23.00 23.00 2.00 14.00 17.00 12.05 6.00 25.08%
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 10.94 11.50 15.61 15.49 14.22 14.41 16.51 -6.62%
P/EPS 38.52 34.67 266.67 60.00 49.04 59.17 114.46 -16.59%
EY 2.60 2.88 0.38 1.67 2.04 1.69 0.87 20.00%
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 10.57 11.38 15.61 13.37 15.72 14.26 16.49 -7.14%
P/EPS 37.24 34.32 266.67 51.79 54.23 58.58 114.29 -17.03%
EY 2.69 2.91 0.38 1.93 1.84 1.71 0.88 20.45%
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