[SAMCHEM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 58.4%
YoY- -3.59%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 312,453 296,926 318,751 264,643 263,101 257,688 225,451 5.58%
PBT 13,268 10,704 8,060 9,355 9,457 15,672 9,819 5.14%
Tax -3,344 -3,089 -2,487 -2,577 -2,654 -4,406 -2,816 2.90%
NP 9,924 7,615 5,573 6,778 6,803 11,266 7,003 5.97%
-
NP to SH 8,218 6,563 4,964 6,309 6,544 10,158 7,545 1.43%
-
Tax Rate 25.20% 28.86% 30.86% 27.55% 28.06% 28.11% 28.68% -
Total Cost 302,529 289,311 313,178 257,865 256,298 246,422 218,448 5.57%
-
Net Worth 117,011 118,215 112,879 106,056 106,118 95,188 80,208 6.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 40 27 - - - - - -
Div Payout % 0.50% 0.41% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 117,011 118,215 112,879 106,056 106,118 95,188 80,208 6.49%
NOSH 136,059 135,879 135,999 135,969 136,049 135,983 135,945 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.18% 2.56% 1.75% 2.56% 2.59% 4.37% 3.11% -
ROE 7.02% 5.55% 4.40% 5.95% 6.17% 10.67% 9.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 229.64 218.52 234.38 194.63 193.39 189.50 165.84 5.56%
EPS 6.04 4.83 3.65 4.64 4.81 7.47 5.55 1.41%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.83 0.78 0.78 0.70 0.59 6.47%
Adjusted Per Share Value based on latest NOSH - 136,081
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 57.44 54.58 58.59 48.65 48.36 47.37 41.44 5.58%
EPS 1.51 1.21 0.91 1.16 1.20 1.87 1.39 1.38%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.2173 0.2075 0.195 0.1951 0.175 0.1474 6.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.795 0.70 0.725 0.65 0.67 0.72 0.77 -
P/RPS 0.35 0.32 0.31 0.33 0.35 0.38 0.46 -4.44%
P/EPS 13.16 14.49 19.86 14.01 13.93 9.64 13.87 -0.87%
EY 7.60 6.90 5.03 7.14 7.18 10.37 7.21 0.88%
DY 0.04 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.87 0.83 0.86 1.03 1.31 -5.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 -
Price 0.82 0.64 0.765 0.61 0.69 0.72 0.76 -
P/RPS 0.36 0.29 0.33 0.31 0.36 0.38 0.46 -3.99%
P/EPS 13.58 13.25 20.96 13.15 14.35 9.64 13.69 -0.13%
EY 7.37 7.55 4.77 7.61 6.97 10.37 7.30 0.15%
DY 0.04 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.92 0.78 0.88 1.03 1.29 -4.96%

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