[SAMCHEM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.78%
YoY- -40.21%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 615,531 610,526 597,092 527,989 512,808 502,782 384,726 8.13%
PBT 13,700 14,633 12,494 12,760 19,375 26,965 17,906 -4.36%
Tax -6,104 -4,860 -4,305 -3,464 -4,666 -6,818 -4,670 4.55%
NP 7,596 9,773 8,189 9,296 14,709 20,147 13,236 -8.83%
-
NP to SH 5,688 7,796 7,395 8,468 14,163 18,712 13,779 -13.69%
-
Tax Rate 44.55% 33.21% 34.46% 27.15% 24.08% 25.28% 26.08% -
Total Cost 607,935 600,753 588,903 518,693 498,099 482,635 371,490 8.54%
-
Net Worth 117,098 118,312 112,879 106,143 105,857 95,320 80,098 6.52%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,122 27 3,427 - - - 3,809 8.22%
Div Payout % 107.63% 0.35% 46.35% - - - 27.65% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 117,098 118,312 112,879 106,143 105,857 95,320 80,098 6.52%
NOSH 136,160 135,990 135,999 136,081 135,714 136,171 135,760 0.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.23% 1.60% 1.37% 1.76% 2.87% 4.01% 3.44% -
ROE 4.86% 6.59% 6.55% 7.98% 13.38% 19.63% 17.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 452.06 448.95 439.04 387.99 377.86 369.23 283.39 8.08%
EPS 4.18 5.73 5.44 6.22 10.44 13.74 10.15 -13.73%
DPS 4.50 0.02 2.52 0.00 0.00 0.00 2.80 8.22%
NAPS 0.86 0.87 0.83 0.78 0.78 0.70 0.59 6.47%
Adjusted Per Share Value based on latest NOSH - 136,081
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 113.15 112.23 109.76 97.06 94.27 92.42 70.72 8.14%
EPS 1.05 1.43 1.36 1.56 2.60 3.44 2.53 -13.62%
DPS 1.13 0.00 0.63 0.00 0.00 0.00 0.70 8.30%
NAPS 0.2153 0.2175 0.2075 0.1951 0.1946 0.1752 0.1472 6.53%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.795 0.70 0.725 0.65 0.67 0.72 0.77 -
P/RPS 0.18 0.16 0.17 0.17 0.18 0.20 0.27 -6.52%
P/EPS 19.03 12.21 13.33 10.45 6.42 5.24 7.59 16.53%
EY 5.25 8.19 7.50 9.57 15.58 19.09 13.18 -14.21%
DY 5.66 0.03 3.48 0.00 0.00 0.00 3.64 7.62%
P/NAPS 0.92 0.80 0.87 0.83 0.86 1.03 1.31 -5.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 -
Price 0.82 0.64 0.765 0.61 0.69 0.72 0.76 -
P/RPS 0.18 0.14 0.17 0.16 0.18 0.20 0.27 -6.52%
P/EPS 19.63 11.16 14.07 9.80 6.61 5.24 7.49 17.40%
EY 5.09 8.96 7.11 10.20 15.12 19.09 13.35 -14.83%
DY 5.49 0.03 3.29 0.00 0.00 0.00 3.68 6.88%
P/NAPS 0.95 0.74 0.92 0.78 0.88 1.03 1.29 -4.96%

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