[PCHEM] YoY TTM Result on 30-Sep-2015 [#3]

Announcement Date
03-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.98%
YoY- 6.75%
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 19,254,000 16,614,000 13,362,000 13,988,000 14,045,000 16,233,000 16,609,000 2.49%
PBT 5,495,000 5,087,000 3,849,000 3,699,000 3,359,000 4,781,000 5,197,000 0.93%
Tax -687,000 -689,000 -869,000 -829,000 -705,000 -786,000 -1,227,000 -9.21%
NP 4,808,000 4,398,000 2,980,000 2,870,000 2,654,000 3,995,000 3,970,000 3.24%
-
NP to SH 4,699,000 4,159,000 2,649,000 2,578,000 2,415,000 3,600,000 3,635,000 4.36%
-
Tax Rate 12.50% 13.54% 22.58% 22.41% 20.99% 16.44% 23.61% -
Total Cost 14,446,000 12,216,000 10,382,000 11,118,000 11,391,000 12,238,000 12,639,000 2.25%
-
Net Worth 29,280,000 27,520,000 25,200,000 24,159,999 22,079,999 21,280,000 20,079,999 6.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,320,000 1,923,999 1,360,000 1,280,000 1,600,000 1,760,000 640,000 23.92%
Div Payout % 49.37% 46.26% 51.34% 49.65% 66.25% 48.89% 17.61% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 29,280,000 27,520,000 25,200,000 24,159,999 22,079,999 21,280,000 20,079,999 6.48%
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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 24.97% 26.47% 22.30% 20.52% 18.90% 24.61% 23.90% -
ROE 16.05% 15.11% 10.51% 10.67% 10.94% 16.92% 18.10% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 240.68 207.68 167.03 174.85 175.56 202.91 207.61 2.49%
EPS 58.74 51.99 33.11 32.23 30.19 45.00 45.44 4.36%
DPS 29.00 24.00 17.00 16.00 20.00 22.00 8.00 23.92%
NAPS 3.66 3.44 3.15 3.02 2.76 2.66 2.51 6.48%
Adjusted Per Share Value based on latest NOSH - 8,000,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 240.68 207.68 167.03 174.85 175.56 202.91 207.61 2.49%
EPS 58.74 51.99 33.11 32.23 30.19 45.00 45.44 4.36%
DPS 29.00 24.00 17.00 16.00 20.00 22.00 8.00 23.92%
NAPS 3.66 3.44 3.15 3.02 2.76 2.66 2.51 6.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 9.36 7.29 6.65 6.14 6.24 6.85 6.40 -
P/RPS 3.89 3.51 3.98 3.51 3.55 3.38 3.08 3.96%
P/EPS 15.94 14.02 20.08 19.05 20.67 15.22 14.09 2.07%
EY 6.28 7.13 4.98 5.25 4.84 6.57 7.10 -2.02%
DY 3.10 3.29 2.56 2.61 3.21 3.21 1.25 16.33%
P/NAPS 2.56 2.12 2.11 2.03 2.26 2.58 2.55 0.06%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 09/11/17 02/11/16 03/11/15 06/11/14 07/11/13 - -
Price 9.40 7.40 7.00 6.50 6.11 7.10 0.00 -
P/RPS 3.91 3.56 4.19 3.72 3.48 3.50 0.00 -
P/EPS 16.00 14.23 21.14 20.17 20.24 15.78 0.00 -
EY 6.25 7.03 4.73 4.96 4.94 6.34 0.00 -
DY 3.09 3.24 2.43 2.46 3.27 3.10 0.00 -
P/NAPS 2.57 2.15 2.22 2.15 2.21 2.67 0.00 -

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