[SAMCHEM] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -7.97%
YoY- 1.01%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,083,484 889,026 637,147 605,890 614,582 523,908 531,063 12.61%
PBT 36,980 33,120 18,803 11,950 13,175 13,054 15,364 15.75%
Tax -9,637 -10,755 -7,850 -3,966 -4,662 -3,441 -3,815 16.69%
NP 27,343 22,365 10,953 7,984 8,513 9,613 11,549 15.43%
-
NP to SH 24,438 18,156 7,741 7,175 7,103 9,086 11,014 14.19%
-
Tax Rate 26.06% 32.47% 41.75% 33.19% 35.39% 26.36% 24.83% -
Total Cost 1,056,141 866,661 626,194 597,906 606,069 514,295 519,514 12.54%
-
Net Worth 144,159 106,951 118,247 115,466 111,155 108,820 101,621 5.99%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,668 7,179 8,160 27 26 3,400 - -
Div Payout % 31.38% 39.55% 105.42% 0.38% 0.38% 37.43% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 144,159 106,951 118,247 115,466 111,155 108,820 101,621 5.99%
NOSH 272,000 272,000 135,916 135,842 135,555 136,025 135,495 12.30%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.52% 2.52% 1.72% 1.32% 1.39% 1.83% 2.17% -
ROE 16.95% 16.98% 6.55% 6.21% 6.39% 8.35% 10.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 398.34 399.00 468.78 446.02 453.38 385.15 391.94 0.27%
EPS 8.98 8.15 5.70 5.28 5.24 6.68 8.13 1.67%
DPS 2.82 3.22 6.00 0.02 0.02 2.50 0.00 -
NAPS 0.53 0.48 0.87 0.85 0.82 0.80 0.75 -5.61%
Adjusted Per Share Value based on latest NOSH - 135,842
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 199.17 163.42 117.12 111.38 112.97 96.31 97.62 12.61%
EPS 4.49 3.34 1.42 1.32 1.31 1.67 2.02 14.23%
DPS 1.41 1.32 1.50 0.00 0.00 0.63 0.00 -
NAPS 0.265 0.1966 0.2174 0.2123 0.2043 0.20 0.1868 5.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.95 0.955 1.16 0.67 0.78 0.68 0.69 -
P/RPS 0.24 0.24 0.25 0.15 0.17 0.18 0.18 4.90%
P/EPS 10.57 11.72 20.37 12.68 14.89 10.18 8.49 3.71%
EY 9.46 8.53 4.91 7.88 6.72 9.82 11.78 -3.58%
DY 2.97 3.37 5.17 0.03 0.03 3.68 0.00 -
P/NAPS 1.79 1.99 1.33 0.79 0.95 0.85 0.92 11.72%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 10/11/17 14/11/16 26/11/15 24/11/14 25/11/13 23/11/12 -
Price 0.80 0.985 1.30 0.845 0.64 0.62 0.64 -
P/RPS 0.20 0.25 0.28 0.19 0.14 0.16 0.16 3.78%
P/EPS 8.90 12.09 22.83 16.00 12.21 9.28 7.87 2.07%
EY 11.23 8.27 4.38 6.25 8.19 10.77 12.70 -2.02%
DY 3.52 3.27 4.62 0.02 0.03 4.03 0.00 -
P/NAPS 1.51 2.05 1.49 0.99 0.78 0.78 0.85 10.04%

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