[SAMCHEM] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.3%
YoY- -17.5%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 637,147 605,890 614,582 523,908 531,063 510,160 419,362 7.21%
PBT 18,803 11,950 13,175 13,054 15,364 29,738 17,297 1.39%
Tax -7,850 -3,966 -4,662 -3,441 -3,815 -7,291 -4,883 8.22%
NP 10,953 7,984 8,513 9,613 11,549 22,447 12,414 -2.06%
-
NP to SH 7,741 7,175 7,103 9,086 11,014 20,071 13,344 -8.66%
-
Tax Rate 41.75% 33.19% 35.39% 26.36% 24.83% 24.52% 28.23% -
Total Cost 626,194 597,906 606,069 514,295 519,514 487,713 406,948 7.44%
-
Net Worth 118,247 115,466 111,155 108,820 101,621 99,318 83,030 6.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,160 27 26 3,400 - - 3,809 13.52%
Div Payout % 105.42% 0.38% 0.38% 37.43% - - 28.55% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 118,247 115,466 111,155 108,820 101,621 99,318 83,030 6.06%
NOSH 135,916 135,842 135,555 136,025 135,495 136,052 136,115 -0.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.72% 1.32% 1.39% 1.83% 2.17% 4.40% 2.96% -
ROE 6.55% 6.21% 6.39% 8.35% 10.84% 20.21% 16.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 468.78 446.02 453.38 385.15 391.94 374.97 308.09 7.23%
EPS 5.70 5.28 5.24 6.68 8.13 14.75 9.80 -8.62%
DPS 6.00 0.02 0.02 2.50 0.00 0.00 2.80 13.53%
NAPS 0.87 0.85 0.82 0.80 0.75 0.73 0.61 6.09%
Adjusted Per Share Value based on latest NOSH - 136,025
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.12 111.38 112.97 96.31 97.62 93.78 77.09 7.21%
EPS 1.42 1.32 1.31 1.67 2.02 3.69 2.45 -8.68%
DPS 1.50 0.00 0.00 0.63 0.00 0.00 0.70 13.53%
NAPS 0.2174 0.2123 0.2043 0.20 0.1868 0.1826 0.1526 6.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.16 0.67 0.78 0.68 0.69 0.68 0.71 -
P/RPS 0.25 0.15 0.17 0.18 0.18 0.18 0.23 1.39%
P/EPS 20.37 12.68 14.89 10.18 8.49 4.61 7.24 18.79%
EY 4.91 7.88 6.72 9.82 11.78 21.69 13.81 -15.81%
DY 5.17 0.03 0.03 3.68 0.00 0.00 3.94 4.62%
P/NAPS 1.33 0.79 0.95 0.85 0.92 0.93 1.16 2.30%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 26/11/15 24/11/14 25/11/13 23/11/12 23/11/11 24/11/10 -
Price 1.30 0.845 0.64 0.62 0.64 0.69 0.71 -
P/RPS 0.28 0.19 0.14 0.16 0.16 0.18 0.23 3.32%
P/EPS 22.83 16.00 12.21 9.28 7.87 4.68 7.24 21.07%
EY 4.38 6.25 8.19 10.77 12.70 21.38 13.81 -17.40%
DY 4.62 0.02 0.03 4.03 0.00 0.00 3.94 2.68%
P/NAPS 1.49 0.99 0.78 0.78 0.85 0.95 1.16 4.25%

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