[SAMCHEM] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -21.04%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,096,080 901,568 644,953 595,429 630,710 535,246 538,632 12.56%
PBT 34,464 33,061 26,120 15,896 15,948 16,766 16,510 13.04%
Tax -9,266 -9,482 -7,249 -4,581 -4,970 -4,614 -4,748 11.78%
NP 25,197 23,578 18,870 11,314 10,977 12,152 11,762 13.53%
-
NP to SH 22,461 19,596 15,306 10,364 9,060 11,241 10,730 13.09%
-
Tax Rate 26.89% 28.68% 27.75% 28.82% 31.16% 27.52% 28.76% -
Total Cost 1,070,882 877,989 626,082 584,114 619,733 523,094 526,869 12.54%
-
Net Worth 144,159 106,951 118,336 115,507 111,438 108,787 101,959 5.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,253 5,941 72 72 4,529 - - -
Div Payout % 32.29% 30.32% 0.47% 0.70% 50.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 144,159 106,951 118,336 115,507 111,438 108,787 101,959 5.93%
NOSH 272,000 272,000 136,018 135,891 135,900 135,983 135,945 12.24%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.30% 2.62% 2.93% 1.90% 1.74% 2.27% 2.18% -
ROE 15.58% 18.32% 12.93% 8.97% 8.13% 10.33% 10.52% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 402.97 404.62 474.16 438.16 464.10 393.61 396.21 0.28%
EPS 8.25 8.80 11.25 7.63 6.67 8.27 7.89 0.74%
DPS 2.67 2.67 0.05 0.05 3.33 0.00 0.00 -
NAPS 0.53 0.48 0.87 0.85 0.82 0.80 0.75 -5.61%
Adjusted Per Share Value based on latest NOSH - 135,842
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 201.49 165.73 118.56 109.45 115.94 98.39 99.01 12.56%
EPS 4.13 3.60 2.81 1.91 1.67 2.07 1.97 13.12%
DPS 1.33 1.09 0.01 0.01 0.83 0.00 0.00 -
NAPS 0.265 0.1966 0.2175 0.2123 0.2048 0.20 0.1874 5.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.95 0.955 1.16 0.67 0.78 0.68 0.69 -
P/RPS 0.24 0.24 0.24 0.15 0.17 0.17 0.17 5.91%
P/EPS 11.50 10.86 10.31 8.78 11.70 8.23 8.74 4.67%
EY 8.69 9.21 9.70 11.38 8.55 12.16 11.44 -4.47%
DY 2.81 2.79 0.05 0.08 4.27 0.00 0.00 -
P/NAPS 1.79 1.99 1.33 0.79 0.95 0.85 0.92 11.72%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 10/11/17 14/11/16 26/11/15 24/11/14 25/11/13 23/11/12 -
Price 0.80 0.985 1.30 0.845 0.64 0.62 0.64 -
P/RPS 0.20 0.24 0.27 0.19 0.14 0.16 0.16 3.78%
P/EPS 9.69 11.20 11.55 11.08 9.60 7.50 8.11 3.00%
EY 10.32 8.93 8.66 9.03 10.42 13.33 12.33 -2.92%
DY 3.33 2.71 0.04 0.06 5.21 0.00 0.00 -
P/NAPS 1.51 2.05 1.49 0.99 0.78 0.78 0.85 10.04%

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