[SAMCHEM] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.35%
YoY- -24.31%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 610,526 597,092 527,989 512,808 502,782 384,726 134,765 28.61%
PBT 14,633 12,494 12,760 19,375 26,965 17,906 8,761 8.92%
Tax -4,860 -4,305 -3,464 -4,666 -6,818 -4,670 -2,334 12.99%
NP 9,773 8,189 9,296 14,709 20,147 13,236 6,427 7.23%
-
NP to SH 7,796 7,395 8,468 14,163 18,712 13,779 6,166 3.98%
-
Tax Rate 33.21% 34.46% 27.15% 24.08% 25.28% 26.08% 26.64% -
Total Cost 600,753 588,903 518,693 498,099 482,635 371,490 128,338 29.32%
-
Net Worth 118,312 112,879 106,143 105,857 95,320 80,098 61,276 11.58%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 27 3,427 - - - 3,809 - -
Div Payout % 0.35% 46.35% - - - 27.65% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 118,312 112,879 106,143 105,857 95,320 80,098 61,276 11.58%
NOSH 135,990 135,999 136,081 135,714 136,171 135,760 117,838 2.41%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.60% 1.37% 1.76% 2.87% 4.01% 3.44% 4.77% -
ROE 6.59% 6.55% 7.98% 13.38% 19.63% 17.20% 10.06% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 448.95 439.04 387.99 377.86 369.23 283.39 114.36 25.58%
EPS 5.73 5.44 6.22 10.44 13.74 10.15 5.23 1.53%
DPS 0.02 2.52 0.00 0.00 0.00 2.80 0.00 -
NAPS 0.87 0.83 0.78 0.78 0.70 0.59 0.52 8.95%
Adjusted Per Share Value based on latest NOSH - 135,714
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 112.23 109.76 97.06 94.27 92.42 70.72 24.77 28.62%
EPS 1.43 1.36 1.56 2.60 3.44 2.53 1.13 4.00%
DPS 0.00 0.63 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.2175 0.2075 0.1951 0.1946 0.1752 0.1472 0.1126 11.59%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.70 0.725 0.65 0.67 0.72 0.77 0.88 -
P/RPS 0.16 0.17 0.17 0.18 0.20 0.27 0.77 -23.02%
P/EPS 12.21 13.33 10.45 6.42 5.24 7.59 16.82 -5.19%
EY 8.19 7.50 9.57 15.58 19.09 13.18 5.95 5.46%
DY 0.03 3.48 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.80 0.87 0.83 0.86 1.03 1.31 1.69 -11.71%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 - -
Price 0.64 0.765 0.61 0.69 0.72 0.76 0.00 -
P/RPS 0.14 0.17 0.16 0.18 0.20 0.27 0.00 -
P/EPS 11.16 14.07 9.80 6.61 5.24 7.49 0.00 -
EY 8.96 7.11 10.20 15.12 19.09 13.35 0.00 -
DY 0.03 3.29 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.74 0.92 0.78 0.88 1.03 1.29 0.00 -

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