[SAMCHEM] YoY 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- -43.46%
YoY- -67.68%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 149,646 154,282 136,792 140,873 122,618 115,240 80,604 10.85%
PBT 1,218 3,901 3,220 2,926 6,937 4,164 4,773 -20.34%
Tax -347 -1,241 -884 -907 -1,758 -1,285 -1,072 -17.13%
NP 871 2,660 2,336 2,019 5,179 2,879 3,701 -21.41%
-
NP to SH 1,209 1,830 2,122 1,504 4,653 3,294 3,729 -17.10%
-
Tax Rate 28.49% 31.81% 27.45% 31.00% 25.34% 30.86% 22.46% -
Total Cost 148,775 151,622 134,456 138,854 117,439 112,361 76,903 11.62%
-
Net Worth 115,466 111,155 108,820 101,621 99,318 83,030 74,852 7.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 3,388 - - - - - -
Div Payout % - 185.19% - - - - - -
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 115,466 111,155 108,820 101,621 99,318 83,030 74,852 7.48%
NOSH 135,842 135,555 136,025 135,495 136,052 136,115 136,094 -0.03%
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 0.58% 1.72% 1.71% 1.43% 4.22% 2.50% 4.59% -
ROE 1.05% 1.65% 1.95% 1.48% 4.68% 3.97% 4.98% -
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 110.16 113.81 100.56 103.97 90.13 84.66 59.23 10.89%
EPS 0.89 1.35 1.56 1.11 3.42 2.42 2.74 -17.08%
DPS 0.00 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 27.51 28.36 25.15 25.90 22.54 21.18 14.82 10.85%
EPS 0.22 0.34 0.39 0.28 0.86 0.61 0.69 -17.33%
DPS 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2123 0.2043 0.20 0.1868 0.1826 0.1526 0.1376 7.49%
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 0.61 0.69 0.68 0.66 0.75 0.84 1.28 -11.61%
P/EPS 75.28 57.78 43.59 62.16 19.88 29.34 27.74 18.09%
EY 1.33 1.73 2.29 1.61 5.03 3.41 3.61 -15.32%
DY 0.00 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 0.77 0.56 0.62 0.62 0.77 0.84 1.49 -10.41%
P/EPS 94.94 47.41 39.74 57.66 20.18 29.34 32.12 19.78%
EY 1.05 2.11 2.52 1.73 4.96 3.41 3.11 -16.54%
DY 0.00 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