[SAMCHEM] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -25.53%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 867,124 624,906 593,852 637,502 529,286 526,202 515,376 9.04%
PBT 29,102 26,536 21,408 16,120 18,710 18,914 31,344 -1.22%
Tax -8,134 -6,688 -6,178 -4,974 -5,154 -5,308 -8,812 -1.32%
NP 20,968 19,848 15,230 11,146 13,556 13,606 22,532 -1.19%
-
NP to SH 16,768 16,436 13,126 9,928 12,618 13,088 20,316 -3.14%
-
Tax Rate 27.95% 25.20% 28.86% 30.86% 27.55% 28.06% 28.11% -
Total Cost 846,156 605,058 578,622 626,356 515,730 512,596 492,844 9.41%
-
Net Worth 102,495 117,011 118,215 112,879 106,056 106,118 95,188 1.23%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,456 81 54 - - - - -
Div Payout % 26.58% 0.50% 0.41% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 102,495 117,011 118,215 112,879 106,056 106,118 95,188 1.23%
NOSH 272,000 136,059 135,879 135,999 135,969 136,049 135,983 12.23%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.42% 3.18% 2.56% 1.75% 2.56% 2.59% 4.37% -
ROE 16.36% 14.05% 11.10% 8.80% 11.90% 12.33% 21.34% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 389.17 459.29 437.04 468.75 389.27 386.77 379.00 0.44%
EPS 7.52 12.08 9.66 7.30 9.28 9.62 14.94 -10.80%
DPS 2.00 0.06 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.86 0.87 0.83 0.78 0.78 0.70 -6.75%
Adjusted Per Share Value based on latest NOSH - 135,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 159.40 114.87 109.16 117.19 97.30 96.73 94.74 9.04%
EPS 3.08 3.02 2.41 1.82 2.32 2.41 3.73 -3.13%
DPS 0.82 0.02 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1884 0.2151 0.2173 0.2075 0.195 0.1951 0.175 1.23%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.915 0.795 0.70 0.725 0.65 0.67 0.72 -
P/RPS 0.24 0.17 0.16 0.15 0.17 0.17 0.19 3.96%
P/EPS 12.16 6.58 7.25 9.93 7.00 6.96 4.82 16.65%
EY 8.22 15.19 13.80 10.07 14.28 14.36 20.75 -14.28%
DY 2.19 0.08 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 0.92 0.80 0.87 0.83 0.86 1.03 11.59%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 -
Price 0.785 0.82 0.64 0.765 0.61 0.69 0.72 -
P/RPS 0.20 0.18 0.15 0.16 0.16 0.18 0.19 0.85%
P/EPS 10.43 6.79 6.63 10.48 6.57 7.17 4.82 13.71%
EY 9.59 14.73 15.09 9.54 15.21 13.94 20.75 -12.06%
DY 2.55 0.07 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.95 0.74 0.92 0.78 0.88 1.03 8.80%

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