[SAMCHEM] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -30.97%
YoY- -28.44%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 937,600 697,178 602,090 632,350 543,021 526,448 507,395 10.76%
PBT 35,928 27,999 11,231 11,989 13,789 12,862 25,590 5.81%
Tax -9,798 -9,045 -5,946 -4,201 -4,395 -3,542 -6,418 7.29%
NP 26,130 18,954 5,285 7,788 9,394 9,320 19,172 5.29%
-
NP to SH 22,290 15,077 4,018 6,254 8,740 8,702 17,778 3.83%
-
Tax Rate 27.27% 32.30% 52.94% 35.04% 31.87% 27.54% 25.08% -
Total Cost 911,470 678,224 596,805 624,562 533,627 517,128 488,223 10.95%
-
Net Worth 109,179 119,721 111,686 111,484 108,737 103,422 103,375 0.91%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 6,684 8,843 40 27 27 - - -
Div Payout % 29.99% 58.65% 1.02% 0.43% 0.31% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 109,179 119,721 111,686 111,484 108,737 103,422 103,375 0.91%
NOSH 272,000 136,047 136,203 135,956 135,922 136,082 136,020 12.23%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.79% 2.72% 0.88% 1.23% 1.73% 1.77% 3.78% -
ROE 20.42% 12.59% 3.60% 5.61% 8.04% 8.41% 17.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 420.80 512.45 442.05 465.11 399.51 386.86 373.03 2.02%
EPS 10.00 11.09 2.95 4.60 6.43 6.40 13.07 -4.36%
DPS 3.00 6.50 0.03 0.02 0.02 0.00 0.00 -
NAPS 0.49 0.88 0.82 0.82 0.80 0.76 0.76 -7.04%
Adjusted Per Share Value based on latest NOSH - 135,249
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 172.35 128.16 110.68 116.24 99.82 96.77 93.27 10.76%
EPS 4.10 2.77 0.74 1.15 1.61 1.60 3.27 3.83%
DPS 1.23 1.63 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.2201 0.2053 0.2049 0.1999 0.1901 0.19 0.91%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.03 1.43 0.865 0.65 0.645 0.62 0.70 -
P/RPS 0.24 0.28 0.20 0.14 0.16 0.16 0.19 3.96%
P/EPS 10.30 12.90 29.32 14.13 10.03 9.70 5.36 11.48%
EY 9.71 7.75 3.41 7.08 9.97 10.31 18.67 -10.31%
DY 2.91 4.55 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 2.10 1.63 1.05 0.79 0.81 0.82 0.92 14.73%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 23/02/17 26/02/16 27/02/15 27/02/14 25/02/13 24/02/12 -
Price 1.19 1.76 0.80 0.68 0.625 0.615 0.79 -
P/RPS 0.28 0.34 0.18 0.15 0.16 0.16 0.21 4.90%
P/EPS 11.90 15.88 27.12 14.78 9.72 9.62 6.04 11.95%
EY 8.41 6.30 3.69 6.76 10.29 10.40 16.54 -10.65%
DY 2.52 3.69 0.04 0.03 0.03 0.00 0.00 -
P/NAPS 2.43 2.00 0.98 0.83 0.78 0.81 1.04 15.17%

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