[SAMCHEM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.43%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,084,186 867,124 624,906 593,852 637,502 529,286 526,202 12.79%
PBT 38,706 29,102 26,536 21,408 16,120 18,710 18,914 12.67%
Tax -10,358 -8,134 -6,688 -6,178 -4,974 -5,154 -5,308 11.78%
NP 28,348 20,968 19,848 15,230 11,146 13,556 13,606 13.00%
-
NP to SH 25,256 16,768 16,436 13,126 9,928 12,618 13,088 11.57%
-
Tax Rate 26.76% 27.95% 25.20% 28.86% 30.86% 27.55% 28.06% -
Total Cost 1,055,838 846,156 605,058 578,622 626,356 515,730 512,596 12.79%
-
Net Worth 141,439 102,495 117,011 118,215 112,879 106,056 106,118 4.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,880 4,456 81 54 - - - -
Div Payout % 43.08% 26.58% 0.50% 0.41% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 141,439 102,495 117,011 118,215 112,879 106,056 106,118 4.90%
NOSH 272,000 272,000 136,059 135,879 135,999 135,969 136,049 12.23%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.61% 2.42% 3.18% 2.56% 1.75% 2.56% 2.59% -
ROE 17.86% 16.36% 14.05% 11.10% 8.80% 11.90% 12.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 398.60 389.17 459.29 437.04 468.75 389.27 386.77 0.50%
EPS 9.28 7.52 12.08 9.66 7.30 9.28 9.62 -0.59%
DPS 4.00 2.00 0.06 0.04 0.00 0.00 0.00 -
NAPS 0.52 0.46 0.86 0.87 0.83 0.78 0.78 -6.53%
Adjusted Per Share Value based on latest NOSH - 135,990
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 199.30 159.40 114.87 109.16 117.19 97.30 96.73 12.79%
EPS 4.64 3.08 3.02 2.41 1.82 2.32 2.41 11.53%
DPS 2.00 0.82 0.02 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.1884 0.2151 0.2173 0.2075 0.195 0.1951 4.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.98 0.915 0.795 0.70 0.725 0.65 0.67 -
P/RPS 0.25 0.24 0.17 0.16 0.15 0.17 0.17 6.63%
P/EPS 10.55 12.16 6.58 7.25 9.93 7.00 6.96 7.17%
EY 9.47 8.22 15.19 13.80 10.07 14.28 14.36 -6.70%
DY 4.08 2.19 0.08 0.06 0.00 0.00 0.00 -
P/NAPS 1.88 1.99 0.92 0.80 0.87 0.83 0.86 13.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 10/08/18 15/08/17 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 -
Price 1.02 0.785 0.82 0.64 0.765 0.61 0.69 -
P/RPS 0.26 0.20 0.18 0.15 0.16 0.16 0.18 6.31%
P/EPS 10.99 10.43 6.79 6.63 10.48 6.57 7.17 7.37%
EY 9.10 9.59 14.73 15.09 9.54 15.21 13.94 -6.85%
DY 3.92 2.55 0.07 0.06 0.00 0.00 0.00 -
P/NAPS 1.96 1.71 0.95 0.74 0.92 0.78 0.88 14.27%

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