[SAMCHEM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.91%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 644,953 595,429 630,710 535,246 538,632 507,074 454,254 6.01%
PBT 26,120 15,896 15,948 16,766 16,510 30,145 18,644 5.77%
Tax -7,249 -4,581 -4,970 -4,614 -4,748 -8,218 -5,468 4.80%
NP 18,870 11,314 10,977 12,152 11,762 21,926 13,176 6.16%
-
NP to SH 15,306 10,364 9,060 11,241 10,730 19,748 14,452 0.96%
-
Tax Rate 27.75% 28.82% 31.16% 27.52% 28.76% 27.26% 29.33% -
Total Cost 626,082 584,114 619,733 523,094 526,869 485,148 441,078 6.00%
-
Net Worth 118,336 115,507 111,438 108,787 101,959 99,284 82,958 6.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 72 72 4,529 - - - - -
Div Payout % 0.47% 0.70% 50.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 118,336 115,507 111,438 108,787 101,959 99,284 82,958 6.09%
NOSH 136,018 135,891 135,900 135,983 135,945 136,005 135,997 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.93% 1.90% 1.74% 2.27% 2.18% 4.32% 2.90% -
ROE 12.93% 8.97% 8.13% 10.33% 10.52% 19.89% 17.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 474.16 438.16 464.10 393.61 396.21 372.83 334.02 6.00%
EPS 11.25 7.63 6.67 8.27 7.89 14.52 10.63 0.94%
DPS 0.05 0.05 3.33 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.82 0.80 0.75 0.73 0.61 6.09%
Adjusted Per Share Value based on latest NOSH - 136,025
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 118.56 109.45 115.94 98.39 99.01 93.21 83.50 6.01%
EPS 2.81 1.91 1.67 2.07 1.97 3.63 2.66 0.91%
DPS 0.01 0.01 0.83 0.00 0.00 0.00 0.00 -
NAPS 0.2175 0.2123 0.2048 0.20 0.1874 0.1825 0.1525 6.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.16 0.67 0.78 0.68 0.69 0.68 0.71 -
P/RPS 0.24 0.15 0.17 0.17 0.17 0.18 0.21 2.24%
P/EPS 10.31 8.78 11.70 8.23 8.74 4.68 6.68 7.49%
EY 9.70 11.38 8.55 12.16 11.44 21.35 14.97 -6.97%
DY 0.05 0.08 4.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.79 0.95 0.85 0.92 0.93 1.16 2.30%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 26/11/15 24/11/14 25/11/13 23/11/12 23/11/11 24/11/10 -
Price 1.30 0.845 0.64 0.62 0.64 0.69 0.71 -
P/RPS 0.27 0.19 0.14 0.16 0.16 0.19 0.21 4.27%
P/EPS 11.55 11.08 9.60 7.50 8.11 4.75 6.68 9.54%
EY 8.66 9.03 10.42 13.33 12.33 21.04 14.97 -8.71%
DY 0.04 0.06 5.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.99 0.78 0.78 0.85 0.95 1.16 4.25%

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