[SAMCHEM] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.15%
YoY- -47.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 603,762 634,549 571,451 519,620 505,432 496,086 341,439 9.95%
PBT 11,536 12,240 13,205 12,980 24,321 23,173 18,037 -7.17%
Tax -6,123 -4,190 -4,381 -3,711 -5,893 -5,765 -4,586 4.93%
NP 5,413 8,050 8,824 9,269 18,428 17,408 13,451 -14.06%
-
NP to SH 4,132 6,409 8,090 8,801 16,732 17,230 13,685 -18.07%
-
Tax Rate 53.08% 34.23% 33.18% 28.59% 24.23% 24.88% 25.43% -
Total Cost 598,349 626,499 562,627 510,351 487,004 478,678 327,988 10.52%
-
Net Worth 114,183 115,450 111,553 107,391 105,899 93,950 80,316 6.03%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,106 - 3,427 - - - 3,809 1.25%
Div Payout % 99.39% - 42.37% - - - 27.84% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 114,183 115,450 111,553 107,391 105,899 93,950 80,316 6.03%
NOSH 135,932 135,823 136,040 135,938 135,769 136,160 136,129 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.90% 1.27% 1.54% 1.78% 3.65% 3.51% 3.94% -
ROE 3.62% 5.55% 7.25% 8.20% 15.80% 18.34% 17.04% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 444.16 467.19 420.06 382.25 372.27 364.34 250.82 9.98%
EPS 3.04 4.72 5.95 6.47 12.32 12.65 10.05 -18.05%
DPS 3.02 0.00 2.52 0.00 0.00 0.00 2.80 1.26%
NAPS 0.84 0.85 0.82 0.79 0.78 0.69 0.59 6.05%
Adjusted Per Share Value based on latest NOSH - 135,938
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 110.99 116.65 105.05 95.52 92.91 91.19 62.76 9.95%
EPS 0.76 1.18 1.49 1.62 3.08 3.17 2.52 -18.09%
DPS 0.75 0.00 0.63 0.00 0.00 0.00 0.70 1.15%
NAPS 0.2099 0.2122 0.2051 0.1974 0.1947 0.1727 0.1476 6.03%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.76 0.65 0.685 0.625 0.77 0.75 0.80 -
P/RPS 0.17 0.14 0.16 0.16 0.21 0.21 0.32 -9.99%
P/EPS 25.00 13.78 11.52 9.65 6.25 5.93 7.96 20.99%
EY 4.00 7.26 8.68 10.36 16.01 16.87 12.57 -17.35%
DY 3.97 0.00 3.68 0.00 0.00 0.00 3.50 2.12%
P/NAPS 0.90 0.76 0.84 0.79 0.99 1.09 1.36 -6.64%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 21/05/15 21/05/14 22/05/13 24/05/12 26/05/11 25/05/10 -
Price 0.77 0.67 0.78 0.69 0.71 0.76 0.80 -
P/RPS 0.17 0.14 0.19 0.18 0.19 0.21 0.32 -9.99%
P/EPS 25.33 14.20 13.12 10.66 5.76 6.01 7.96 21.25%
EY 3.95 7.04 7.62 9.38 17.36 16.65 12.57 -17.53%
DY 3.92 0.00 3.23 0.00 0.00 0.00 3.50 1.90%
P/NAPS 0.92 0.79 0.95 0.87 0.91 1.10 1.36 -6.30%

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