[SAMCHEM] YoY 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- -14.84%
YoY- 84.99%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 279,265 215,995 152,809 141,040 165,063 139,422 131,053 13.43%
PBT 7,291 5,474 7,357 5,193 2,800 3,511 3,731 11.80%
Tax -2,083 -1,483 -1,625 -1,644 -974 -1,050 -1,297 8.21%
NP 5,208 3,991 5,732 3,549 1,826 2,461 2,434 13.50%
-
NP to SH 4,514 3,374 4,575 3,019 1,632 2,327 2,660 9.21%
-
Tax Rate 28.57% 27.09% 22.09% 31.66% 34.79% 29.91% 34.76% -
Total Cost 274,057 212,004 147,077 137,491 163,237 136,961 128,619 13.43%
-
Net Worth 141,439 102,495 117,098 118,312 112,879 106,143 105,857 4.94%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,720 2,228 13 27 - - - -
Div Payout % 60.26% 66.04% 0.30% 0.90% - - - -
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 141,439 102,495 117,098 118,312 112,879 106,143 105,857 4.94%
NOSH 272,000 272,000 136,160 135,990 135,999 136,081 135,714 12.27%
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 1.86% 1.85% 3.75% 2.52% 1.11% 1.77% 1.86% -
ROE 3.19% 3.29% 3.91% 2.55% 1.45% 2.19% 2.51% -
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 102.67 96.94 112.23 103.71 121.37 102.45 96.57 1.02%
EPS 1.66 1.51 3.36 2.22 1.20 1.71 1.96 -2.72%
DPS 1.00 1.00 0.01 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 51.34 39.70 28.09 25.93 30.34 25.63 24.09 13.43%
EPS 0.83 0.62 0.84 0.55 0.30 0.43 0.49 9.17%
DPS 0.50 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.1884 0.2153 0.2175 0.2075 0.1951 0.1946 4.94%
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 0.95 0.94 0.71 0.67 0.60 0.63 0.69 5.47%
P/EPS 59.05 60.43 23.66 31.53 60.42 38.01 34.18 9.53%
EY 1.69 1.65 4.23 3.17 1.66 2.63 2.93 -8.75%
DY 1.02 1.09 0.01 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 0.99 0.81 0.73 0.62 0.63 0.60 0.71 5.69%
P/EPS 61.46 51.84 24.40 28.83 63.75 35.67 35.20 9.72%
EY 1.63 1.93 4.10 3.47 1.57 2.80 2.84 -8.83%
DY 0.98 1.27 0.01 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