[SAMCHEM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -18.91%
YoY- -51.05%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 602,090 632,350 543,021 526,448 507,395 470,584 294,670 12.64%
PBT 11,231 11,989 13,789 12,862 25,590 21,487 17,038 -6.70%
Tax -5,946 -4,201 -4,395 -3,542 -6,418 -5,616 -4,490 4.79%
NP 5,285 7,788 9,394 9,320 19,172 15,871 12,548 -13.41%
-
NP to SH 4,018 6,254 8,740 8,702 17,778 15,980 12,275 -16.97%
-
Tax Rate 52.94% 35.04% 31.87% 27.54% 25.08% 26.14% 26.35% -
Total Cost 596,805 624,562 533,627 517,128 488,223 454,713 282,122 13.29%
-
Net Worth 111,686 111,484 108,737 103,422 103,375 89,760 71,250 7.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 40 27 27 - - 4,760 3,500 -52.52%
Div Payout % 1.02% 0.43% 0.31% - - 29.79% 28.51% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 111,686 111,484 108,737 103,422 103,375 89,760 71,250 7.77%
NOSH 136,203 135,956 135,922 136,082 136,020 136,000 125,000 1.44%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.88% 1.23% 1.73% 1.77% 3.78% 3.37% 4.26% -
ROE 3.60% 5.61% 8.04% 8.41% 17.20% 17.80% 17.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 442.05 465.11 399.51 386.86 373.03 346.02 235.74 11.04%
EPS 2.95 4.60 6.43 6.40 13.07 11.75 9.82 -18.15%
DPS 0.03 0.02 0.02 0.00 0.00 3.50 2.80 -53.03%
NAPS 0.82 0.82 0.80 0.76 0.76 0.66 0.57 6.24%
Adjusted Per Share Value based on latest NOSH - 134,761
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 110.68 116.24 99.82 96.77 93.27 86.50 54.17 12.64%
EPS 0.74 1.15 1.61 1.60 3.27 2.94 2.26 -16.97%
DPS 0.01 0.00 0.00 0.00 0.00 0.88 0.64 -49.98%
NAPS 0.2053 0.2049 0.1999 0.1901 0.19 0.165 0.131 7.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.865 0.65 0.645 0.62 0.70 0.73 0.81 -
P/RPS 0.20 0.14 0.16 0.16 0.19 0.21 0.34 -8.46%
P/EPS 29.32 14.13 10.03 9.70 5.36 6.21 8.25 23.52%
EY 3.41 7.08 9.97 10.31 18.67 16.10 12.12 -19.04%
DY 0.03 0.03 0.03 0.00 0.00 4.79 3.46 -54.65%
P/NAPS 1.05 0.79 0.81 0.82 0.92 1.11 1.42 -4.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 25/02/13 24/02/12 25/02/11 25/02/10 -
Price 0.80 0.68 0.625 0.615 0.79 0.75 0.82 -
P/RPS 0.18 0.15 0.16 0.16 0.21 0.22 0.35 -10.48%
P/EPS 27.12 14.78 9.72 9.62 6.04 6.38 8.35 21.68%
EY 3.69 6.76 10.29 10.40 16.54 15.67 11.98 -17.81%
DY 0.04 0.03 0.03 0.00 0.00 4.67 3.41 -52.31%
P/NAPS 0.98 0.83 0.78 0.81 1.04 1.14 1.44 -6.20%

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