[SAMCHEM] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 126.73%
YoY- 6.36%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,051,312 870,264 638,576 623,548 614,752 500,880 528,192 12.15%
PBT 48,248 36,304 23,644 22,044 21,044 23,376 22,904 13.21%
Tax -12,384 -10,332 -6,876 -5,780 -6,052 -6,104 -5,428 14.72%
NP 35,864 25,972 16,768 16,264 14,992 17,272 17,476 12.72%
-
NP to SH 32,456 20,040 14,572 14,180 13,332 15,932 15,532 13.06%
-
Tax Rate 25.67% 28.46% 29.08% 26.22% 28.76% 26.11% 23.70% -
Total Cost 1,015,448 844,292 621,808 607,284 599,760 483,608 510,716 12.13%
-
Net Worth 138,719 125,249 114,183 115,450 111,553 107,391 105,899 4.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 10,880 - 54 - - - - -
Div Payout % 33.52% - 0.37% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 138,719 125,249 114,183 115,450 111,553 107,391 105,899 4.60%
NOSH 272,000 136,141 135,932 135,823 136,040 135,938 135,769 12.27%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.41% 2.98% 2.63% 2.61% 2.44% 3.45% 3.31% -
ROE 23.40% 16.00% 12.76% 12.28% 11.95% 14.84% 14.67% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 386.51 639.24 469.77 459.09 451.89 368.46 389.04 -0.10%
EPS 11.92 14.72 10.72 10.44 9.80 11.72 11.44 0.68%
DPS 4.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.92 0.84 0.85 0.82 0.79 0.78 -6.83%
Adjusted Per Share Value based on latest NOSH - 135,823
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 193.26 159.98 117.39 114.62 113.01 92.07 97.09 12.15%
EPS 5.97 3.68 2.68 2.61 2.45 2.93 2.86 13.04%
DPS 2.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.255 0.2302 0.2099 0.2122 0.2051 0.1974 0.1947 4.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.02 2.29 0.76 0.65 0.685 0.625 0.77 -
P/RPS 0.26 0.36 0.16 0.14 0.15 0.17 0.20 4.46%
P/EPS 8.55 15.56 7.09 6.23 6.99 5.33 6.73 4.06%
EY 11.70 6.43 14.11 16.06 14.31 18.75 14.86 -3.90%
DY 3.92 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.49 0.90 0.76 0.84 0.79 0.99 12.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 04/05/17 30/05/16 21/05/15 21/05/14 22/05/13 24/05/12 -
Price 1.03 2.15 0.77 0.67 0.78 0.69 0.71 -
P/RPS 0.27 0.34 0.16 0.15 0.17 0.19 0.18 6.98%
P/EPS 8.63 14.61 7.18 6.42 7.96 5.89 6.21 5.63%
EY 11.58 6.85 13.92 15.58 12.56 16.99 16.11 -5.35%
DY 3.88 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.34 0.92 0.79 0.95 0.87 0.91 14.20%

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