[SAMCHEM] QoQ Annualized Quarter 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- -21.04%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 624,906 638,576 602,090 595,429 593,852 623,548 632,350 -0.78%
PBT 26,536 23,644 11,231 15,896 21,408 22,044 11,989 69.92%
Tax -6,688 -6,876 -5,946 -4,581 -6,178 -5,780 -4,201 36.38%
NP 19,848 16,768 5,285 11,314 15,230 16,264 7,788 86.68%
-
NP to SH 16,436 14,572 4,018 10,364 13,126 14,180 6,254 90.55%
-
Tax Rate 25.20% 29.08% 52.94% 28.82% 28.86% 26.22% 35.04% -
Total Cost 605,058 621,808 596,805 584,114 578,622 607,284 624,562 -2.09%
-
Net Worth 117,011 114,183 111,686 115,507 118,215 115,450 111,484 3.28%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 81 54 40 72 54 - 27 108.14%
Div Payout % 0.50% 0.37% 1.02% 0.70% 0.41% - 0.43% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 117,011 114,183 111,686 115,507 118,215 115,450 111,484 3.28%
NOSH 136,059 135,932 136,203 135,891 135,879 135,823 135,956 0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.18% 2.63% 0.88% 1.90% 2.56% 2.61% 1.23% -
ROE 14.05% 12.76% 3.60% 8.97% 11.10% 12.28% 5.61% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 459.29 469.77 442.05 438.16 437.04 459.09 465.11 -0.83%
EPS 12.08 10.72 2.95 7.63 9.66 10.44 4.60 90.45%
DPS 0.06 0.04 0.03 0.05 0.04 0.00 0.02 108.14%
NAPS 0.86 0.84 0.82 0.85 0.87 0.85 0.82 3.22%
Adjusted Per Share Value based on latest NOSH - 135,842
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 114.87 117.39 110.68 109.45 109.16 114.62 116.24 -0.78%
EPS 3.02 2.68 0.74 1.91 2.41 2.61 1.15 90.45%
DPS 0.02 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.2151 0.2099 0.2053 0.2123 0.2173 0.2122 0.2049 3.29%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.795 0.76 0.865 0.67 0.70 0.65 0.65 -
P/RPS 0.17 0.16 0.20 0.15 0.16 0.14 0.14 13.83%
P/EPS 6.58 7.09 29.32 8.78 7.25 6.23 14.13 -39.94%
EY 15.19 14.11 3.41 11.38 13.80 16.06 7.08 66.42%
DY 0.08 0.05 0.03 0.08 0.06 0.00 0.03 92.41%
P/NAPS 0.92 0.90 1.05 0.79 0.80 0.76 0.79 10.69%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 30/05/16 26/02/16 26/11/15 20/08/15 21/05/15 27/02/15 -
Price 0.82 0.77 0.80 0.845 0.64 0.67 0.68 -
P/RPS 0.18 0.16 0.18 0.19 0.15 0.15 0.15 12.93%
P/EPS 6.79 7.18 27.12 11.08 6.63 6.42 14.78 -40.48%
EY 14.73 13.92 3.69 9.03 15.09 15.58 6.76 68.15%
DY 0.07 0.05 0.04 0.06 0.06 0.00 0.03 76.01%
P/NAPS 0.95 0.92 0.98 0.99 0.74 0.79 0.83 9.42%

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