[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -43.32%
YoY- 6.36%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 602,090 446,572 296,926 155,887 632,350 473,033 318,751 52.62%
PBT 11,231 11,922 10,704 5,511 11,989 11,961 8,060 24.67%
Tax -5,946 -3,436 -3,089 -1,445 -4,201 -3,728 -2,487 78.51%
NP 5,285 8,486 7,615 4,066 7,788 8,233 5,573 -3.46%
-
NP to SH 4,018 7,773 6,563 3,545 6,254 6,795 4,964 -13.11%
-
Tax Rate 52.94% 28.82% 28.86% 26.22% 35.04% 31.17% 30.86% -
Total Cost 596,805 438,086 289,311 151,821 624,562 464,800 313,178 53.52%
-
Net Worth 111,686 115,507 118,215 115,450 111,484 111,437 112,879 -0.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 40 54 27 - 27 3,397 - -
Div Payout % 1.02% 0.70% 0.41% - 0.43% 50.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,686 115,507 118,215 115,450 111,484 111,437 112,879 -0.70%
NOSH 136,203 135,891 135,879 135,823 135,956 135,900 135,999 0.09%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.88% 1.90% 2.56% 2.61% 1.23% 1.74% 1.75% -
ROE 3.60% 6.73% 5.55% 3.07% 5.61% 6.10% 4.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 442.05 328.62 218.52 114.77 465.11 348.07 234.38 52.47%
EPS 2.95 5.72 4.83 2.61 4.60 5.00 3.65 -13.19%
DPS 0.03 0.04 0.02 0.00 0.02 2.50 0.00 -
NAPS 0.82 0.85 0.87 0.85 0.82 0.82 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 135,823
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 110.68 82.09 54.58 28.66 116.24 86.95 58.59 52.63%
EPS 0.74 1.43 1.21 0.65 1.15 1.25 0.91 -12.84%
DPS 0.01 0.01 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.2053 0.2123 0.2173 0.2122 0.2049 0.2048 0.2075 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.865 0.67 0.70 0.65 0.65 0.78 0.725 -
P/RPS 0.20 0.20 0.32 0.57 0.14 0.22 0.31 -25.27%
P/EPS 29.32 11.71 14.49 24.90 14.13 15.60 19.86 29.56%
EY 3.41 8.54 6.90 4.02 7.08 6.41 5.03 -22.77%
DY 0.03 0.06 0.03 0.00 0.03 3.21 0.00 -
P/NAPS 1.05 0.79 0.80 0.76 0.79 0.95 0.87 13.31%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 20/08/15 21/05/15 27/02/15 24/11/14 22/08/14 -
Price 0.80 0.845 0.64 0.67 0.68 0.64 0.765 -
P/RPS 0.18 0.26 0.29 0.58 0.15 0.18 0.33 -33.16%
P/EPS 27.12 14.77 13.25 25.67 14.78 12.80 20.96 18.68%
EY 3.69 6.77 7.55 3.90 6.76 7.81 4.77 -15.69%
DY 0.04 0.05 0.03 0.00 0.03 3.91 0.00 -
P/NAPS 0.98 0.99 0.74 0.79 0.83 0.78 0.92 4.28%

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