[SAMCHEM] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.89%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 676,176 483,715 446,572 473,033 401,435 403,974 380,306 10.05%
PBT 24,796 19,590 11,922 11,961 12,575 12,383 22,609 1.54%
Tax -7,112 -5,437 -3,436 -3,728 -3,461 -3,561 -6,164 2.41%
NP 17,684 14,153 8,486 8,233 9,114 8,822 16,445 1.21%
-
NP to SH 14,697 11,480 7,773 6,795 8,431 8,048 14,811 -0.12%
-
Tax Rate 28.68% 27.75% 28.82% 31.17% 27.52% 28.76% 27.26% -
Total Cost 658,492 469,562 438,086 464,800 392,321 395,152 363,861 10.38%
-
Net Worth 106,951 118,336 115,507 111,437 108,787 101,959 99,284 1.24%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,456 54 54 3,397 - - - -
Div Payout % 30.32% 0.47% 0.70% 50.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 106,951 118,336 115,507 111,437 108,787 101,959 99,284 1.24%
NOSH 272,000 136,018 135,891 135,900 135,983 135,945 136,005 12.23%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.62% 2.93% 1.90% 1.74% 2.27% 2.18% 4.32% -
ROE 13.74% 9.70% 6.73% 6.10% 7.75% 7.89% 14.92% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 303.47 355.62 328.62 348.07 295.21 297.16 279.63 1.37%
EPS 6.60 8.44 5.72 5.00 6.20 5.92 10.89 -8.00%
DPS 2.00 0.04 0.04 2.50 0.00 0.00 0.00 -
NAPS 0.48 0.87 0.85 0.82 0.80 0.75 0.73 -6.74%
Adjusted Per Share Value based on latest NOSH - 135,555
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 124.30 88.92 82.09 86.95 73.79 74.26 69.91 10.05%
EPS 2.70 2.11 1.43 1.25 1.55 1.48 2.72 -0.12%
DPS 0.82 0.01 0.01 0.62 0.00 0.00 0.00 -
NAPS 0.1966 0.2175 0.2123 0.2048 0.20 0.1874 0.1825 1.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.955 1.16 0.67 0.78 0.68 0.69 0.68 -
P/RPS 0.31 0.33 0.20 0.22 0.23 0.23 0.24 4.35%
P/EPS 14.48 13.74 11.71 15.60 10.97 11.66 6.24 15.04%
EY 6.91 7.28 8.54 6.41 9.12 8.58 16.01 -13.05%
DY 2.09 0.03 0.06 3.21 0.00 0.00 0.00 -
P/NAPS 1.99 1.33 0.79 0.95 0.85 0.92 0.93 13.50%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 10/11/17 14/11/16 26/11/15 24/11/14 25/11/13 23/11/12 23/11/11 -
Price 0.985 1.30 0.845 0.64 0.62 0.64 0.69 -
P/RPS 0.32 0.37 0.26 0.18 0.21 0.22 0.25 4.19%
P/EPS 14.93 15.40 14.77 12.80 10.00 10.81 6.34 15.32%
EY 6.70 6.49 6.77 7.81 10.00 9.25 15.78 -13.29%
DY 2.03 0.03 0.05 3.91 0.00 0.00 0.00 -
P/NAPS 2.05 1.49 0.99 0.78 0.78 0.85 0.95 13.66%

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