[SAMCHEM] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.98%
YoY- -45.66%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 446,572 473,033 401,435 403,974 380,306 340,691 215,368 12.91%
PBT 11,922 11,961 12,575 12,383 22,609 13,983 13,533 -2.08%
Tax -3,436 -3,728 -3,461 -3,561 -6,164 -4,101 -3,406 0.14%
NP 8,486 8,233 9,114 8,822 16,445 9,882 10,127 -2.90%
-
NP to SH 7,773 6,795 8,431 8,048 14,811 10,839 9,894 -3.93%
-
Tax Rate 28.82% 31.17% 27.52% 28.76% 27.26% 29.33% 25.17% -
Total Cost 438,086 464,800 392,321 395,152 363,861 330,809 205,241 13.46%
-
Net Worth 115,507 111,437 108,787 101,959 99,284 82,958 66,687 9.58%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 54 3,397 - - - - - -
Div Payout % 0.70% 50.00% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 115,507 111,437 108,787 101,959 99,284 82,958 66,687 9.58%
NOSH 135,891 135,900 135,983 135,945 136,005 135,997 136,094 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.90% 1.74% 2.27% 2.18% 4.32% 2.90% 4.70% -
ROE 6.73% 6.10% 7.75% 7.89% 14.92% 13.07% 14.84% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 328.62 348.07 295.21 297.16 279.63 250.51 177.62 10.79%
EPS 5.72 5.00 6.20 5.92 10.89 7.97 8.16 -5.74%
DPS 0.04 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.80 0.75 0.73 0.61 0.55 7.52%
Adjusted Per Share Value based on latest NOSH - 135,495
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 82.09 86.95 73.79 74.26 69.91 62.63 39.59 12.91%
EPS 1.43 1.25 1.55 1.48 2.72 1.99 1.82 -3.93%
DPS 0.01 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2123 0.2048 0.20 0.1874 0.1825 0.1525 0.1226 9.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.67 0.78 0.68 0.69 0.68 0.71 0.76 -
P/RPS 0.20 0.22 0.23 0.23 0.24 0.28 0.43 -11.97%
P/EPS 11.71 15.60 10.97 11.66 6.24 8.91 9.31 3.89%
EY 8.54 6.41 9.12 8.58 16.01 11.23 10.74 -3.74%
DY 0.06 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 0.85 0.92 0.93 1.16 1.38 -8.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 25/11/13 23/11/12 23/11/11 24/11/10 19/11/09 -
Price 0.845 0.64 0.62 0.64 0.69 0.71 0.88 -
P/RPS 0.26 0.18 0.21 0.22 0.25 0.28 0.50 -10.32%
P/EPS 14.77 12.80 10.00 10.81 6.34 8.91 10.78 5.38%
EY 6.77 7.81 10.00 9.25 15.78 11.23 9.27 -5.10%
DY 0.05 3.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.78 0.85 0.95 1.16 1.60 -7.68%

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