[SAMCHEM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.81%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 697,178 600,005 632,350 542,983 526,448 507,395 470,545 6.76%
PBT 27,998 11,136 11,990 13,788 12,862 25,590 21,113 4.81%
Tax -9,044 -5,849 -4,258 -4,394 -3,542 -6,418 -5,229 9.55%
NP 18,954 5,287 7,732 9,394 9,320 19,172 15,884 2.98%
-
NP to SH 15,078 4,034 6,197 8,740 8,701 17,778 16,099 -1.08%
-
Tax Rate 32.30% 52.52% 35.51% 31.87% 27.54% 25.08% 24.77% -
Total Cost 678,224 594,718 624,618 533,589 517,128 488,223 454,661 6.88%
-
Net Worth 119,839 111,561 110,904 107,200 102,419 103,434 89,780 4.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,843 2,067 - 3,427 - - - -
Div Payout % 58.65% 51.26% - 39.22% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 119,839 111,561 110,904 107,200 102,419 103,434 89,780 4.92%
NOSH 136,181 136,050 135,249 134,000 134,761 136,097 136,031 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.72% 0.88% 1.22% 1.73% 1.77% 3.78% 3.38% -
ROE 12.58% 3.62% 5.59% 8.15% 8.50% 17.19% 17.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 511.95 441.02 467.54 405.21 390.65 372.82 345.91 6.74%
EPS 11.07 2.97 4.58 6.52 6.46 13.06 11.83 -1.09%
DPS 6.50 1.52 0.00 2.52 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.82 0.80 0.76 0.76 0.66 4.90%
Adjusted Per Share Value based on latest NOSH - 134,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 128.16 110.30 116.24 99.81 96.77 93.27 86.50 6.76%
EPS 2.77 0.74 1.14 1.61 1.60 3.27 2.96 -1.09%
DPS 1.63 0.38 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.2203 0.2051 0.2039 0.1971 0.1883 0.1901 0.165 4.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.43 0.865 0.65 0.645 0.62 0.70 0.73 -
P/RPS 0.28 0.20 0.14 0.16 0.16 0.19 0.21 4.90%
P/EPS 12.92 29.17 14.19 9.89 9.60 5.36 6.17 13.09%
EY 7.74 3.43 7.05 10.11 10.41 18.66 16.21 -11.58%
DY 4.55 1.76 0.00 3.91 0.00 0.00 0.00 -
P/NAPS 1.63 1.05 0.79 0.81 0.82 0.92 1.11 6.60%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 27/02/14 25/02/13 24/02/12 25/02/11 -
Price 1.76 0.80 0.68 0.625 0.615 0.79 0.75 -
P/RPS 0.34 0.18 0.15 0.15 0.16 0.21 0.22 7.51%
P/EPS 15.90 26.98 14.84 9.58 9.53 6.05 6.34 16.54%
EY 6.29 3.71 6.74 10.44 10.50 16.54 15.78 -14.20%
DY 3.69 1.90 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 2.00 0.98 0.83 0.78 0.81 1.04 1.14 9.81%

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