[PCHEM] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -10.52%
YoY- -46.59%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 29,876,000 24,984,000 15,146,000 16,131,000 18,755,000 17,663,000 15,408,000 11.66%
PBT 5,109,000 8,353,000 2,858,000 2,804,000 5,207,000 4,936,000 4,850,000 0.87%
Tax -319,000 -428,000 -299,000 -329,000 -443,000 -796,000 -918,000 -16.14%
NP 4,790,000 7,925,000 2,559,000 2,475,000 4,764,000 4,140,000 3,932,000 3.34%
-
NP to SH 4,777,000 7,960,000 2,584,000 2,519,000 4,716,000 3,947,000 3,635,000 4.65%
-
Tax Rate 6.24% 5.12% 10.46% 11.73% 8.51% 16.13% 18.93% -
Total Cost 25,086,000 17,059,000 12,587,000 13,656,000 13,991,000 13,523,000 11,476,000 13.91%
-
Net Worth 38,400,001 35,279,998 31,680,000 30,399,999 29,680,000 27,360,000 27,200,000 5.91%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 3,280,000 3,688,000 960,000 1,440,000 2,560,000 2,163,999 1,520,000 13.67%
Div Payout % 68.66% 46.33% 37.15% 57.17% 54.28% 54.83% 41.82% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 38,400,001 35,279,998 31,680,000 30,399,999 29,680,000 27,360,000 27,200,000 5.91%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 16.03% 31.72% 16.90% 15.34% 25.40% 23.44% 25.52% -
ROE 12.44% 22.56% 8.16% 8.29% 15.89% 14.43% 13.36% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 373.45 312.30 189.33 201.64 234.44 220.79 192.60 11.66%
EPS 59.71 99.50 32.30 31.49 58.95 49.34 45.44 4.65%
DPS 41.00 46.10 12.00 18.00 32.00 27.00 19.00 13.67%
NAPS 4.80 4.41 3.96 3.80 3.71 3.42 3.40 5.91%
Adjusted Per Share Value based on latest NOSH - 8,000,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 373.45 312.30 189.33 201.64 234.44 220.79 192.60 11.66%
EPS 59.71 99.50 32.30 31.49 58.95 49.34 45.44 4.65%
DPS 41.00 46.10 12.00 18.00 32.00 27.00 19.00 13.67%
NAPS 4.80 4.41 3.96 3.80 3.71 3.42 3.40 5.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 7.07 9.60 8.00 5.05 9.16 8.26 7.70 -
P/RPS 1.89 3.07 4.23 2.50 3.91 3.74 4.00 -11.74%
P/EPS 11.84 9.65 24.77 16.04 15.54 16.74 16.95 -5.80%
EY 8.45 10.36 4.04 6.24 6.44 5.97 5.90 6.16%
DY 5.80 4.80 1.50 3.56 3.49 3.27 2.47 15.28%
P/NAPS 1.47 2.18 2.02 1.33 2.47 2.42 2.26 -6.91%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 27/05/22 27/05/21 20/05/20 24/05/19 21/05/18 15/05/17 -
Price 6.87 9.98 8.17 5.84 8.75 8.70 7.27 -
P/RPS 1.84 3.20 4.32 2.90 3.73 3.94 3.77 -11.26%
P/EPS 11.51 10.03 25.29 18.55 14.84 17.63 16.00 -5.33%
EY 8.69 9.97 3.95 5.39 6.74 5.67 6.25 5.64%
DY 5.97 4.62 1.47 3.08 3.66 3.10 2.61 14.77%
P/NAPS 1.43 2.26 2.06 1.54 2.36 2.54 2.14 -6.49%

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