[SAMCHEM] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 85.13%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 542,093 433,562 312,453 296,926 318,751 264,643 263,101 12.79%
PBT 19,353 14,551 13,268 10,704 8,060 9,355 9,457 12.67%
Tax -5,179 -4,067 -3,344 -3,089 -2,487 -2,577 -2,654 11.78%
NP 14,174 10,484 9,924 7,615 5,573 6,778 6,803 13.00%
-
NP to SH 12,628 8,384 8,218 6,563 4,964 6,309 6,544 11.57%
-
Tax Rate 26.76% 27.95% 25.20% 28.86% 30.86% 27.55% 28.06% -
Total Cost 527,919 423,078 302,529 289,311 313,178 257,865 256,298 12.79%
-
Net Worth 141,439 102,495 117,011 118,215 112,879 106,056 106,118 4.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 5,440 2,228 40 27 - - - -
Div Payout % 43.08% 26.58% 0.50% 0.41% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 141,439 102,495 117,011 118,215 112,879 106,056 106,118 4.90%
NOSH 272,000 272,000 136,059 135,879 135,999 135,969 136,049 12.23%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.61% 2.42% 3.18% 2.56% 1.75% 2.56% 2.59% -
ROE 8.93% 8.18% 7.02% 5.55% 4.40% 5.95% 6.17% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 199.30 194.58 229.64 218.52 234.38 194.63 193.39 0.50%
EPS 4.64 3.76 6.04 4.83 3.65 4.64 4.81 -0.59%
DPS 2.00 1.00 0.03 0.02 0.00 0.00 0.00 -
NAPS 0.52 0.46 0.86 0.87 0.83 0.78 0.78 -6.53%
Adjusted Per Share Value based on latest NOSH - 135,990
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 99.65 79.70 57.44 54.58 58.59 48.65 48.36 12.79%
EPS 2.32 1.54 1.51 1.21 0.91 1.16 1.20 11.60%
DPS 1.00 0.41 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.1884 0.2151 0.2173 0.2075 0.195 0.1951 4.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.98 0.915 0.795 0.70 0.725 0.65 0.67 -
P/RPS 0.49 0.47 0.35 0.32 0.31 0.33 0.35 5.76%
P/EPS 21.11 24.32 13.16 14.49 19.86 14.01 13.93 7.17%
EY 4.74 4.11 7.60 6.90 5.03 7.14 7.18 -6.68%
DY 2.04 1.09 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 1.88 1.99 0.92 0.80 0.87 0.83 0.86 13.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 10/08/18 15/08/17 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 -
Price 1.02 0.785 0.82 0.64 0.765 0.61 0.69 -
P/RPS 0.51 0.40 0.36 0.29 0.33 0.31 0.36 5.97%
P/EPS 21.97 20.86 13.58 13.25 20.96 13.15 14.35 7.35%
EY 4.55 4.79 7.37 7.55 4.77 7.61 6.97 -6.85%
DY 1.96 1.27 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 1.96 1.71 0.95 0.74 0.92 0.78 0.88 14.27%

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