[SAMCHEM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.74%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 593,852 637,502 529,286 526,202 515,376 450,902 269,530 14.06%
PBT 21,408 16,120 18,710 18,914 31,344 19,638 17,522 3.39%
Tax -6,178 -4,974 -5,154 -5,308 -8,812 -5,632 -4,668 4.77%
NP 15,230 11,146 13,556 13,606 22,532 14,006 12,854 2.86%
-
NP to SH 13,126 9,928 12,618 13,088 20,316 15,090 12,332 1.04%
-
Tax Rate 28.86% 30.86% 27.55% 28.06% 28.11% 28.68% 26.64% -
Total Cost 578,622 626,356 515,730 512,596 492,844 436,896 256,676 14.50%
-
Net Worth 118,215 112,879 106,056 106,118 95,188 80,208 59,157 12.22%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 54 - - - - - - -
Div Payout % 0.41% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 118,215 112,879 106,056 106,118 95,188 80,208 59,157 12.22%
NOSH 135,879 135,999 135,969 136,049 135,983 135,945 117,838 2.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.56% 1.75% 2.56% 2.59% 4.37% 3.11% 4.77% -
ROE 11.10% 8.80% 11.90% 12.33% 21.34% 18.81% 20.85% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 437.04 468.75 389.27 386.77 379.00 331.68 236.92 10.73%
EPS 9.66 7.30 9.28 9.62 14.94 11.10 10.84 -1.90%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.78 0.78 0.70 0.59 0.52 8.95%
Adjusted Per Share Value based on latest NOSH - 135,714
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 109.16 117.19 97.30 96.73 94.74 82.89 49.55 14.06%
EPS 2.41 1.82 2.32 2.41 3.73 2.77 2.27 1.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2075 0.195 0.1951 0.175 0.1474 0.1087 12.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.70 0.725 0.65 0.67 0.72 0.77 0.88 -
P/RPS 0.16 0.15 0.17 0.17 0.19 0.23 0.37 -13.03%
P/EPS 7.25 9.93 7.00 6.96 4.82 6.94 8.12 -1.87%
EY 13.80 10.07 14.28 14.36 20.75 14.42 12.32 1.90%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.83 0.86 1.03 1.31 1.69 -11.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 21/08/09 -
Price 0.64 0.765 0.61 0.69 0.72 0.76 0.76 -
P/RPS 0.15 0.16 0.16 0.18 0.19 0.23 0.32 -11.85%
P/EPS 6.63 10.48 6.57 7.17 4.82 6.85 7.01 -0.92%
EY 15.09 9.54 15.21 13.94 20.75 14.61 14.26 0.94%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 0.78 0.88 1.03 1.29 1.46 -10.70%

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