[SAMCHEM] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -48.31%
YoY- -35.75%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,095,215 937,600 697,178 602,090 632,350 543,021 526,448 12.97%
PBT 32,095 35,928 27,999 11,231 11,989 13,789 12,862 16.45%
Tax -8,531 -9,798 -9,045 -5,946 -4,201 -4,395 -3,542 15.77%
NP 23,564 26,130 18,954 5,285 7,788 9,394 9,320 16.71%
-
NP to SH 21,359 22,290 15,077 4,018 6,254 8,740 8,702 16.13%
-
Tax Rate 26.58% 27.27% 32.30% 52.94% 35.04% 31.87% 27.54% -
Total Cost 1,071,651 911,470 678,224 596,805 624,562 533,627 517,128 12.90%
-
Net Worth 144,159 109,179 119,721 111,686 111,484 108,737 103,422 5.68%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,160 6,684 8,843 40 27 27 - -
Div Payout % 38.20% 29.99% 58.65% 1.02% 0.43% 0.31% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 144,159 109,179 119,721 111,686 111,484 108,737 103,422 5.68%
NOSH 272,000 272,000 136,047 136,203 135,956 135,922 136,082 12.22%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.15% 2.79% 2.72% 0.88% 1.23% 1.73% 1.77% -
ROE 14.82% 20.42% 12.59% 3.60% 5.61% 8.04% 8.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 402.65 420.80 512.45 442.05 465.11 399.51 386.86 0.66%
EPS 7.85 10.00 11.09 2.95 4.60 6.43 6.40 3.46%
DPS 3.00 3.00 6.50 0.03 0.02 0.02 0.00 -
NAPS 0.53 0.49 0.88 0.82 0.82 0.80 0.76 -5.82%
Adjusted Per Share Value based on latest NOSH - 136,050
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 201.33 172.35 128.16 110.68 116.24 99.82 96.77 12.98%
EPS 3.93 4.10 2.77 0.74 1.15 1.61 1.60 16.14%
DPS 1.50 1.23 1.63 0.01 0.00 0.00 0.00 -
NAPS 0.265 0.2007 0.2201 0.2053 0.2049 0.1999 0.1901 5.68%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.67 1.03 1.43 0.865 0.65 0.645 0.62 -
P/RPS 0.17 0.24 0.28 0.20 0.14 0.16 0.16 1.01%
P/EPS 8.53 10.30 12.90 29.32 14.13 10.03 9.70 -2.11%
EY 11.72 9.71 7.75 3.41 7.08 9.97 10.31 2.15%
DY 4.48 2.91 4.55 0.03 0.03 0.03 0.00 -
P/NAPS 1.26 2.10 1.63 1.05 0.79 0.81 0.82 7.41%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/03/19 23/02/18 23/02/17 26/02/16 27/02/15 27/02/14 25/02/13 -
Price 0.605 1.19 1.76 0.80 0.68 0.625 0.615 -
P/RPS 0.15 0.28 0.34 0.18 0.15 0.16 0.16 -1.06%
P/EPS 7.70 11.90 15.88 27.12 14.78 9.72 9.62 -3.64%
EY 12.98 8.41 6.30 3.69 6.76 10.29 10.40 3.76%
DY 4.96 2.52 3.69 0.04 0.03 0.03 0.00 -
P/NAPS 1.14 2.43 2.00 0.98 0.83 0.78 0.81 5.85%

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