[SAMCHEM] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.42%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 982,862 755,100 603,762 634,549 571,451 519,620 505,432 11.71%
PBT 38,913 31,163 11,536 12,240 13,205 12,980 24,321 8.14%
Tax -10,311 -9,908 -6,123 -4,190 -4,381 -3,711 -5,893 9.76%
NP 28,602 21,255 5,413 8,050 8,824 9,269 18,428 7.59%
-
NP to SH 25,393 16,445 4,132 6,409 8,090 8,801 16,732 7.19%
-
Tax Rate 26.50% 31.79% 53.08% 34.23% 33.18% 28.59% 24.23% -
Total Cost 954,260 733,845 598,349 626,499 562,627 510,351 487,004 11.85%
-
Net Worth 138,719 0 114,183 115,450 111,553 107,391 105,899 4.60%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 9,404 8,166 4,106 - 3,427 - - -
Div Payout % 37.04% 49.66% 99.39% - 42.37% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 138,719 0 114,183 115,450 111,553 107,391 105,899 4.60%
NOSH 272,000 136,141 135,932 135,823 136,040 135,938 135,769 12.27%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.91% 2.81% 0.90% 1.27% 1.54% 1.78% 3.65% -
ROE 18.31% 0.00% 3.62% 5.55% 7.25% 8.20% 15.80% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 361.35 554.64 444.16 467.19 420.06 382.25 372.27 -0.49%
EPS 9.34 12.08 3.04 4.72 5.95 6.47 12.32 -4.50%
DPS 3.46 6.00 3.02 0.00 2.52 0.00 0.00 -
NAPS 0.51 0.00 0.84 0.85 0.82 0.79 0.78 -6.83%
Adjusted Per Share Value based on latest NOSH - 135,823
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 180.67 138.81 110.99 116.65 105.05 95.52 92.91 11.71%
EPS 4.67 3.02 0.76 1.18 1.49 1.62 3.08 7.18%
DPS 1.73 1.50 0.75 0.00 0.63 0.00 0.00 -
NAPS 0.255 0.00 0.2099 0.2122 0.2051 0.1974 0.1947 4.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.02 2.29 0.76 0.65 0.685 0.625 0.77 -
P/RPS 0.28 0.41 0.17 0.14 0.16 0.16 0.21 4.90%
P/EPS 10.93 18.96 25.00 13.78 11.52 9.65 6.25 9.75%
EY 9.15 5.27 4.00 7.26 8.68 10.36 16.01 -8.89%
DY 3.39 2.62 3.97 0.00 3.68 0.00 0.00 -
P/NAPS 2.00 0.00 0.90 0.76 0.84 0.79 0.99 12.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 04/05/17 30/05/16 21/05/15 21/05/14 22/05/13 24/05/12 -
Price 1.03 2.15 0.77 0.67 0.78 0.69 0.71 -
P/RPS 0.29 0.39 0.17 0.14 0.19 0.18 0.19 7.29%
P/EPS 11.03 17.80 25.33 14.20 13.12 10.66 5.76 11.43%
EY 9.06 5.62 3.95 7.04 7.62 9.38 17.36 -10.26%
DY 3.36 2.79 3.92 0.00 3.23 0.00 0.00 -
P/NAPS 2.02 0.00 0.92 0.79 0.95 0.87 0.91 14.20%

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