[SAMCHEM] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[SAMCHEM] SAMCHEM HOLDINGS BERHAD

Announcement Date

22-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 48.93%

YoY- -21.32%

Quarter Report

SAMCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	433,562	312,453	296,926	318,751	264,643	263,101	257,688	9.04%
YoY %	38.76%	5.23%	-6.85%	20.45%	0.59%	2.10%	-	-
Horiz. %	168.25%	121.25%	115.23%	123.70%	102.70%	102.10%	100.00%	-
PBT	14,551	13,268	10,704	8,060	9,355	9,457	15,672	-1.22%
YoY %	9.67%	23.95%	32.80%	-13.84%	-1.08%	-39.66%	-	-
Horiz. %	92.85%	84.66%	68.30%	51.43%	59.69%	60.34%	100.00%	-
Tax	-4,067	-3,344	-3,089	-2,487	-2,577	-2,654	-4,406	-1.32%
YoY %	-21.62%	-8.26%	-24.21%	3.49%	2.90%	39.76%	-	-
Horiz. %	92.31%	75.90%	70.11%	56.45%	58.49%	60.24%	100.00%	-
NP	10,484	9,924	7,615	5,573	6,778	6,803	11,266	-1.19%
YoY %	5.64%	30.32%	36.64%	-17.78%	-0.37%	-39.61%	-	-
Horiz. %	93.06%	88.09%	67.59%	49.47%	60.16%	60.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,384	8,218	6,563	4,964	6,309	6,544	10,158	-3.14%
YoY %	2.02%	25.22%	32.21%	-21.32%	-3.59%	-35.58%	-	-
Horiz. %	82.54%	80.90%	64.61%	48.87%	62.11%	64.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	25.20%	28.86%	30.86%	27.55%	28.06%	28.11%	-
YoY %	10.91%	-12.68%	-6.48%	12.01%	-1.82%	-0.18%	-	-
Horiz. %	99.43%	89.65%	102.67%	109.78%	98.01%	99.82%	100.00%	-
Total Cost	423,078	302,529	289,311	313,178	257,865	256,298	246,422	9.41%
YoY %	39.85%	4.57%	-7.62%	21.45%	0.61%	4.01%	-	-
Horiz. %	171.69%	122.77%	117.40%	127.09%	104.64%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,495	117,011	118,215	112,879	106,056	106,118	95,188	1.23%
YoY %	-12.41%	-1.02%	4.73%	6.43%	-0.06%	11.48%	-	-
Horiz. %	107.68%	122.93%	124.19%	118.59%	111.42%	111.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	2,228	40	27	-	-	-	-	-
YoY %	5,470.00%	48.15%	0.00%	-	-	-	-	-
Horiz. %	8,251.85%	148.15%	100.00%	-	-	-	-	-
Div Payout %	26.58%	0.50%	0.41%	-	-	-	-	-
YoY %	5,216.00%	21.95%	0.00%	-	-	-	-	-
Horiz. %	6,482.93%	121.95%	100.00%	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	102,495	117,011	118,215	112,879	106,056	106,118	95,188	1.23%
YoY %	-12.41%	-1.02%	4.73%	6.43%	-0.06%	11.48%	-	-
Horiz. %	107.68%	122.93%	124.19%	118.59%	111.42%	111.48%	100.00%	-
NOSH	272,000	136,059	135,879	135,999	135,969	136,049	135,983	12.23%
YoY %	99.91%	0.13%	-0.09%	0.02%	-0.06%	0.05%	-	-
Horiz. %	200.03%	100.06%	99.92%	100.01%	99.99%	100.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	2.42%	3.18%	2.56%	1.75%	2.56%	2.59%	4.37%	-
YoY %	-23.90%	24.22%	46.29%	-31.64%	-1.16%	-40.73%	-	-
Horiz. %	55.38%	72.77%	58.58%	40.05%	58.58%	59.27%	100.00%	-
ROE	8.18%	7.02%	5.55%	4.40%	5.95%	6.17%	10.67%	-
YoY %	16.52%	26.49%	26.14%	-26.05%	-3.57%	-42.17%	-	-
Horiz. %	76.66%	65.79%	52.01%	41.24%	55.76%	57.83%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	194.58	229.64	218.52	234.38	194.63	193.39	189.50	0.44%
YoY %	-15.27%	5.09%	-6.77%	20.42%	0.64%	2.05%	-	-
Horiz. %	102.68%	121.18%	115.31%	123.68%	102.71%	102.05%	100.00%	-
EPS	3.76	6.04	4.83	3.65	4.64	4.81	7.47	-10.80%
YoY %	-37.75%	25.05%	32.33%	-21.34%	-3.53%	-35.61%	-	-
Horiz. %	50.33%	80.86%	64.66%	48.86%	62.12%	64.39%	100.00%	-
DPS	1.00	0.03	0.02	0.00	0.00	0.00	0.00	-
YoY %	3,233.33%	50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	5,000.00%	150.00%	100.00%	-	-	-	-	-
NAPS	0.46	0.86	0.87	0.83	0.78	0.78	0.70	-6.75%
YoY %	-46.51%	-1.15%	4.82%	6.41%	0.00%	11.43%	-	-
Horiz. %	65.71%	122.86%	124.29%	118.57%	111.43%	111.43%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 135,999
RPS	79.70	57.44	54.58	58.59	48.65	48.36	47.37	9.04%
YoY %	38.75%	5.24%	-6.84%	20.43%	0.60%	2.09%	-	-
Horiz. %	168.25%	121.26%	115.22%	123.69%	102.70%	102.09%	100.00%	-
EPS	1.54	1.51	1.21	0.91	1.16	1.20	1.87	-3.18%
YoY %	1.99%	24.79%	32.97%	-21.55%	-3.33%	-35.83%	-	-
Horiz. %	82.35%	80.75%	64.71%	48.66%	62.03%	64.17%	100.00%	-
DPS	0.41	0.01	0.00	0.00	0.00	0.00	0.00	-
YoY %	4,000.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	4,100.00%	100.00%	-	-	-	-	-	-
NAPS	0.1884	0.2151	0.2173	0.2075	0.195	0.1951	0.175	1.23%
YoY %	-12.41%	-1.01%	4.72%	6.41%	-0.05%	11.49%	-	-
Horiz. %	107.66%	122.91%	124.17%	118.57%	111.43%	111.49%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.915	0.795	0.70	0.725	0.65	0.67	0.72	-
P/RPS	0.47	0.35	0.32	0.31	0.33	0.35	0.38	3.60%
YoY %	34.29%	9.38%	3.23%	-6.06%	-5.71%	-7.89%	-	-
Horiz. %	123.68%	92.11%	84.21%	81.58%	86.84%	92.11%	100.00%	-
P/EPS	24.32	13.16	14.49	19.86	14.01	13.93	9.64	16.65%
YoY %	84.80%	-9.18%	-27.04%	41.76%	0.57%	44.50%	-	-
Horiz. %	252.28%	136.51%	150.31%	206.02%	145.33%	144.50%	100.00%	-
EY	4.11	7.60	6.90	5.03	7.14	7.18	10.37	-14.28%
YoY %	-45.92%	10.14%	37.18%	-29.55%	-0.56%	-30.76%	-	-
Horiz. %	39.63%	73.29%	66.54%	48.51%	68.85%	69.24%	100.00%	-
DY	1.09	0.04	0.03	0.00	0.00	0.00	0.00	-
YoY %	2,625.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	3,633.33%	133.33%	100.00%	-	-	-	-	-
P/NAPS	1.99	0.92	0.80	0.87	0.83	0.86	1.03	11.59%
YoY %	116.30%	15.00%	-8.05%	4.82%	-3.49%	-16.50%	-	-
Horiz. %	193.20%	89.32%	77.67%	84.47%	80.58%	83.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	15/08/17	22/08/16	20/08/15	22/08/14	23/08/13	17/08/12	22/08/11	-
Price	0.785	0.82	0.64	0.765	0.61	0.69	0.72	-
P/RPS	0.40	0.36	0.29	0.33	0.31	0.36	0.38	0.85%
YoY %	11.11%	24.14%	-12.12%	6.45%	-13.89%	-5.26%	-	-
Horiz. %	105.26%	94.74%	76.32%	86.84%	81.58%	94.74%	100.00%	-
P/EPS	20.86	13.58	13.25	20.96	13.15	14.35	9.64	13.71%
YoY %	53.61%	2.49%	-36.78%	59.39%	-8.36%	48.86%	-	-
Horiz. %	216.39%	140.87%	137.45%	217.43%	136.41%	148.86%	100.00%	-
EY	4.79	7.37	7.55	4.77	7.61	6.97	10.37	-12.06%
YoY %	-35.01%	-2.38%	58.28%	-37.32%	9.18%	-32.79%	-	-
Horiz. %	46.19%	71.07%	72.81%	46.00%	73.38%	67.21%	100.00%	-
DY	1.27	0.04	0.03	0.00	0.00	0.00	0.00	-
YoY %	3,075.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	4,233.33%	133.33%	100.00%	-	-	-	-	-
P/NAPS	1.71	0.95	0.74	0.92	0.78	0.88	1.03	8.80%
YoY %	80.00%	28.38%	-19.57%	17.95%	-11.36%	-14.56%	-	-
Horiz. %	166.02%	92.23%	71.84%	89.32%	75.73%	85.44%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos