[SAMCHEM] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 68.53%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 296,926 318,751 264,643 263,101 257,688 225,451 134,765 14.06%
PBT 10,704 8,060 9,355 9,457 15,672 9,819 8,761 3.39%
Tax -3,089 -2,487 -2,577 -2,654 -4,406 -2,816 -2,334 4.77%
NP 7,615 5,573 6,778 6,803 11,266 7,003 6,427 2.86%
-
NP to SH 6,563 4,964 6,309 6,544 10,158 7,545 6,166 1.04%
-
Tax Rate 28.86% 30.86% 27.55% 28.06% 28.11% 28.68% 26.64% -
Total Cost 289,311 313,178 257,865 256,298 246,422 218,448 128,338 14.50%
-
Net Worth 118,215 112,879 106,056 106,118 95,188 80,208 59,157 12.22%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 27 - - - - - - -
Div Payout % 0.41% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 118,215 112,879 106,056 106,118 95,188 80,208 59,157 12.22%
NOSH 135,879 135,999 135,969 136,049 135,983 135,945 117,838 2.40%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.56% 1.75% 2.56% 2.59% 4.37% 3.11% 4.77% -
ROE 5.55% 4.40% 5.95% 6.17% 10.67% 9.41% 10.42% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 218.52 234.38 194.63 193.39 189.50 165.84 118.46 10.73%
EPS 4.83 3.65 4.64 4.81 7.47 5.55 5.42 -1.90%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.78 0.78 0.70 0.59 0.52 8.95%
Adjusted Per Share Value based on latest NOSH - 135,714
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 54.58 58.59 48.65 48.36 47.37 41.44 24.77 14.06%
EPS 1.21 0.91 1.16 1.20 1.87 1.39 1.13 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2173 0.2075 0.195 0.1951 0.175 0.1474 0.1087 12.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.70 0.725 0.65 0.67 0.72 0.77 0.88 -
P/RPS 0.32 0.31 0.33 0.35 0.38 0.46 0.74 -13.03%
P/EPS 14.49 19.86 14.01 13.93 9.64 13.87 16.24 -1.88%
EY 6.90 5.03 7.14 7.18 10.37 7.21 6.16 1.90%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.83 0.86 1.03 1.31 1.69 -11.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 21/08/09 -
Price 0.64 0.765 0.61 0.69 0.72 0.76 0.76 -
P/RPS 0.29 0.33 0.31 0.36 0.38 0.46 0.64 -12.35%
P/EPS 13.25 20.96 13.15 14.35 9.64 13.69 14.02 -0.93%
EY 7.55 4.77 7.61 6.97 10.37 7.30 7.13 0.95%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 0.78 0.88 1.03 1.29 1.46 -10.70%

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