[SAMCHEM] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -22.25%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 697,178 602,090 632,350 543,021 526,448 507,395 470,584 6.76%
PBT 27,999 11,231 11,989 13,789 12,862 25,590 21,487 4.50%
Tax -9,045 -5,946 -4,201 -4,395 -3,542 -6,418 -5,616 8.25%
NP 18,954 5,285 7,788 9,394 9,320 19,172 15,871 3.00%
-
NP to SH 15,077 4,018 6,254 8,740 8,702 17,778 15,980 -0.96%
-
Tax Rate 32.30% 52.94% 35.04% 31.87% 27.54% 25.08% 26.14% -
Total Cost 678,224 596,805 624,562 533,627 517,128 488,223 454,713 6.88%
-
Net Worth 119,721 111,686 111,484 108,737 103,422 103,375 89,760 4.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,843 40 27 27 - - 4,760 10.86%
Div Payout % 58.65% 1.02% 0.43% 0.31% - - 29.79% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 119,721 111,686 111,484 108,737 103,422 103,375 89,760 4.91%
NOSH 136,047 136,203 135,956 135,922 136,082 136,020 136,000 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.72% 0.88% 1.23% 1.73% 1.77% 3.78% 3.37% -
ROE 12.59% 3.60% 5.61% 8.04% 8.41% 17.20% 17.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 512.45 442.05 465.11 399.51 386.86 373.03 346.02 6.75%
EPS 11.09 2.95 4.60 6.43 6.40 13.07 11.75 -0.95%
DPS 6.50 0.03 0.02 0.02 0.00 0.00 3.50 10.85%
NAPS 0.88 0.82 0.82 0.80 0.76 0.76 0.66 4.90%
Adjusted Per Share Value based on latest NOSH - 134,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 128.16 110.68 116.24 99.82 96.77 93.27 86.50 6.76%
EPS 2.77 0.74 1.15 1.61 1.60 3.27 2.94 -0.98%
DPS 1.63 0.01 0.00 0.00 0.00 0.00 0.88 10.80%
NAPS 0.2201 0.2053 0.2049 0.1999 0.1901 0.19 0.165 4.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.43 0.865 0.65 0.645 0.62 0.70 0.73 -
P/RPS 0.28 0.20 0.14 0.16 0.16 0.19 0.21 4.90%
P/EPS 12.90 29.32 14.13 10.03 9.70 5.36 6.21 12.94%
EY 7.75 3.41 7.08 9.97 10.31 18.67 16.10 -11.46%
DY 4.55 0.03 0.03 0.03 0.00 0.00 4.79 -0.85%
P/NAPS 1.63 1.05 0.79 0.81 0.82 0.92 1.11 6.60%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 27/02/14 25/02/13 24/02/12 25/02/11 -
Price 1.76 0.80 0.68 0.625 0.615 0.79 0.75 -
P/RPS 0.34 0.18 0.15 0.16 0.16 0.21 0.22 7.51%
P/EPS 15.88 27.12 14.78 9.72 9.62 6.04 6.38 16.39%
EY 6.30 3.69 6.76 10.29 10.40 16.54 15.67 -14.07%
DY 3.69 0.04 0.03 0.03 0.00 0.00 4.67 -3.84%
P/NAPS 2.00 0.98 0.83 0.78 0.81 1.04 1.14 9.81%

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