[SAMCHEM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -20.8%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 624,906 593,852 637,502 529,286 526,202 515,376 450,902 5.58%
PBT 26,536 21,408 16,120 18,710 18,914 31,344 19,638 5.14%
Tax -6,688 -6,178 -4,974 -5,154 -5,308 -8,812 -5,632 2.90%
NP 19,848 15,230 11,146 13,556 13,606 22,532 14,006 5.97%
-
NP to SH 16,436 13,126 9,928 12,618 13,088 20,316 15,090 1.43%
-
Tax Rate 25.20% 28.86% 30.86% 27.55% 28.06% 28.11% 28.68% -
Total Cost 605,058 578,622 626,356 515,730 512,596 492,844 436,896 5.57%
-
Net Worth 117,011 118,215 112,879 106,056 106,118 95,188 80,208 6.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 81 54 - - - - - -
Div Payout % 0.50% 0.41% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 117,011 118,215 112,879 106,056 106,118 95,188 80,208 6.49%
NOSH 136,059 135,879 135,999 135,969 136,049 135,983 135,945 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.18% 2.56% 1.75% 2.56% 2.59% 4.37% 3.11% -
ROE 14.05% 11.10% 8.80% 11.90% 12.33% 21.34% 18.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 459.29 437.04 468.75 389.27 386.77 379.00 331.68 5.56%
EPS 12.08 9.66 7.30 9.28 9.62 14.94 11.10 1.41%
DPS 0.06 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.83 0.78 0.78 0.70 0.59 6.47%
Adjusted Per Share Value based on latest NOSH - 136,081
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 114.87 109.16 117.19 97.30 96.73 94.74 82.89 5.58%
EPS 3.02 2.41 1.82 2.32 2.41 3.73 2.77 1.44%
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.2173 0.2075 0.195 0.1951 0.175 0.1474 6.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.795 0.70 0.725 0.65 0.67 0.72 0.77 -
P/RPS 0.17 0.16 0.15 0.17 0.17 0.19 0.23 -4.90%
P/EPS 6.58 7.25 9.93 7.00 6.96 4.82 6.94 -0.88%
EY 15.19 13.80 10.07 14.28 14.36 20.75 14.42 0.86%
DY 0.08 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.87 0.83 0.86 1.03 1.31 -5.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 -
Price 0.82 0.64 0.765 0.61 0.69 0.72 0.76 -
P/RPS 0.18 0.15 0.16 0.16 0.18 0.19 0.23 -3.99%
P/EPS 6.79 6.63 10.48 6.57 7.17 4.82 6.85 -0.14%
EY 14.73 15.09 9.54 15.21 13.94 20.75 14.61 0.13%
DY 0.07 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.92 0.78 0.88 1.03 1.29 -4.96%

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