[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

SAMCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	312,453	296,926	318,751	264,643	263,101	257,688	225,451	5.58%
YoY %	5.23%	-6.85%	20.45%	0.59%	2.10%	14.30%	-	-
Horiz. %	138.59%	131.70%	141.38%	117.38%	116.70%	114.30%	100.00%	-
PBT	13,268	10,704	8,060	9,355	9,457	15,672	9,819	5.14%
YoY %	23.95%	32.80%	-13.84%	-1.08%	-39.66%	59.61%	-	-
Horiz. %	135.13%	109.01%	82.09%	95.27%	96.31%	159.61%	100.00%	-
Tax	-3,344	-3,089	-2,487	-2,577	-2,654	-4,406	-2,816	2.90%
YoY %	-8.26%	-24.21%	3.49%	2.90%	39.76%	-56.46%	-	-
Horiz. %	118.75%	109.69%	88.32%	91.51%	94.25%	156.46%	100.00%	-
NP	9,924	7,615	5,573	6,778	6,803	11,266	7,003	5.97%
YoY %	30.32%	36.64%	-17.78%	-0.37%	-39.61%	60.87%	-	-
Horiz. %	141.71%	108.74%	79.58%	96.79%	97.14%	160.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,218	6,563	4,964	6,309	6,544	10,158	7,545	1.43%
YoY %	25.22%	32.21%	-21.32%	-3.59%	-35.58%	34.63%	-	-
Horiz. %	108.92%	86.98%	65.79%	83.62%	86.73%	134.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	28.86%	30.86%	27.55%	28.06%	28.11%	28.68%	-
YoY %	-12.68%	-6.48%	12.01%	-1.82%	-0.18%	-1.99%	-	-
Horiz. %	87.87%	100.63%	107.60%	96.06%	97.84%	98.01%	100.00%	-
Total Cost	302,529	289,311	313,178	257,865	256,298	246,422	218,448	5.57%
YoY %	4.57%	-7.62%	21.45%	0.61%	4.01%	12.81%	-	-
Horiz. %	138.49%	132.44%	143.37%	118.04%	117.33%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,011	118,215	112,879	106,056	106,118	95,188	80,208	6.49%
YoY %	-1.02%	4.73%	6.43%	-0.06%	11.48%	18.68%	-	-
Horiz. %	145.88%	147.39%	140.73%	132.23%	132.30%	118.68%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	40	27	-	-	-	-	-	-
YoY %	48.15%	0.00%	-	-	-	-	-	-
Horiz. %	148.15%	100.00%	-	-	-	-	-	-
Div Payout %	0.50%	0.41%	-	-	-	-	-	-
YoY %	21.95%	0.00%	-	-	-	-	-	-
Horiz. %	121.95%	100.00%	-	-	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	117,011	118,215	112,879	106,056	106,118	95,188	80,208	6.49%
YoY %	-1.02%	4.73%	6.43%	-0.06%	11.48%	18.68%	-	-
Horiz. %	145.88%	147.39%	140.73%	132.23%	132.30%	118.68%	100.00%	-
NOSH	136,059	135,879	135,999	135,969	136,049	135,983	135,945	0.01%
YoY %	0.13%	-0.09%	0.02%	-0.06%	0.05%	0.03%	-	-
Horiz. %	100.08%	99.95%	100.04%	100.02%	100.08%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.18%	2.56%	1.75%	2.56%	2.59%	4.37%	3.11%	-
YoY %	24.22%	46.29%	-31.64%	-1.16%	-40.73%	40.51%	-	-
Horiz. %	102.25%	82.32%	56.27%	82.32%	83.28%	140.51%	100.00%	-
ROE	7.02%	5.55%	4.40%	5.95%	6.17%	10.67%	9.41%	-
YoY %	26.49%	26.14%	-26.05%	-3.57%	-42.17%	13.39%	-	-
Horiz. %	74.60%	58.98%	46.76%	63.23%	65.57%	113.39%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	229.64	218.52	234.38	194.63	193.39	189.50	165.84	5.56%
YoY %	5.09%	-6.77%	20.42%	0.64%	2.05%	14.27%	-	-
Horiz. %	138.47%	131.77%	141.33%	117.36%	116.61%	114.27%	100.00%	-
EPS	6.04	4.83	3.65	4.64	4.81	7.47	5.55	1.41%
YoY %	25.05%	32.33%	-21.34%	-3.53%	-35.61%	34.59%	-	-
Horiz. %	108.83%	87.03%	65.77%	83.60%	86.67%	134.59%	100.00%	-
DPS	0.03	0.02	0.00	0.00	0.00	0.00	0.00	-
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	-	-	-	-	-	-
NAPS	0.86	0.87	0.83	0.78	0.78	0.70	0.59	6.47%
YoY %	-1.15%	4.82%	6.41%	0.00%	11.43%	18.64%	-	-
Horiz. %	145.76%	147.46%	140.68%	132.20%	132.20%	118.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 136,081
RPS	57.44	54.58	58.59	48.65	48.36	47.37	41.44	5.58%
YoY %	5.24%	-6.84%	20.43%	0.60%	2.09%	14.31%	-	-
Horiz. %	138.61%	131.71%	141.39%	117.40%	116.70%	114.31%	100.00%	-
EPS	1.51	1.21	0.91	1.16	1.20	1.87	1.39	1.38%
YoY %	24.79%	32.97%	-21.55%	-3.33%	-35.83%	34.53%	-	-
Horiz. %	108.63%	87.05%	65.47%	83.45%	86.33%	134.53%	100.00%	-
DPS	0.01	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.2151	0.2173	0.2075	0.195	0.1951	0.175	0.1474	6.49%
YoY %	-1.01%	4.72%	6.41%	-0.05%	11.49%	18.72%	-	-
Horiz. %	145.93%	147.42%	140.77%	132.29%	132.36%	118.72%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	9.38%	3.23%	-6.06%	-5.71%	-7.89%	-17.39%	-	-
Horiz. %	76.09%	69.57%	67.39%	71.74%	76.09%	82.61%	100.00%	-
P/EPS	13.16	14.49	19.86	14.01	13.93	9.64	13.87	-0.87%
YoY %	-9.18%	-27.04%	41.76%	0.57%	44.50%	-30.50%	-	-
Horiz. %	94.88%	104.47%	143.19%	101.01%	100.43%	69.50%	100.00%	-
EY	7.60	6.90	5.03	7.14	7.18	10.37	7.21	0.88%
YoY %	10.14%	37.18%	-29.55%	-0.56%	-30.76%	43.83%	-	-
Horiz. %	105.41%	95.70%	69.76%	99.03%	99.58%	143.83%	100.00%	-
DY	0.04	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	-	-	-	-	-	-
P/NAPS	0.92	0.80	0.87	0.83	0.86	1.03	1.31	-5.71%
YoY %	15.00%	-8.05%	4.82%	-3.49%	-16.50%	-21.37%	-	-
Horiz. %	70.23%	61.07%	66.41%	63.36%	65.65%	78.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	24.14%	-12.12%	6.45%	-13.89%	-5.26%	-17.39%	-	-
Horiz. %	78.26%	63.04%	71.74%	67.39%	78.26%	82.61%	100.00%	-
P/EPS	13.58	13.25	20.96	13.15	14.35	9.64	13.69	-0.13%
YoY %	2.49%	-36.78%	59.39%	-8.36%	48.86%	-29.58%	-	-
Horiz. %	99.20%	96.79%	153.10%	96.06%	104.82%	70.42%	100.00%	-
EY	7.37	7.55	4.77	7.61	6.97	10.37	7.30	0.15%
YoY %	-2.38%	58.28%	-37.32%	9.18%	-32.79%	42.05%	-	-
Horiz. %	100.96%	103.42%	65.34%	104.25%	95.48%	142.05%	100.00%	-
DY	0.04	0.03	0.00	0.00	0.00	0.00	0.00	-
YoY %	33.33%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	100.00%	-	-	-	-	-	-
P/NAPS	0.95	0.74	0.92	0.78	0.88	1.03	1.29	-4.96%
YoY %	28.38%	-19.57%	17.95%	-11.36%	-14.56%	-20.16%	-	-
Horiz. %	73.64%	57.36%	71.32%	60.47%	68.22%	79.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos