[SAMCHEM] QoQ Annualized Quarter 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- 126.73%

YoY- 6.36%

Quarter Report

SAMCHEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Annualized Quarter Result
Revenue	602,090	595,429	593,852	623,548	632,350	630,710	637,502	-3.72%
YoY %	1.12%	0.27%	-4.76%	-1.39%	0.26%	-1.07%	-	-
Horiz. %	94.45%	93.40%	93.15%	97.81%	99.19%	98.93%	100.00%	-
PBT	11,231	15,896	21,408	22,044	11,989	15,948	16,120	-21.35%
YoY %	-29.35%	-25.75%	-2.89%	83.87%	-24.82%	-1.07%	-	-
Horiz. %	69.67%	98.61%	132.80%	136.75%	74.37%	98.93%	100.00%	-
Tax	-5,946	-4,581	-6,178	-5,780	-4,201	-4,970	-4,974	12.59%
YoY %	-29.80%	25.85%	-6.89%	-37.59%	15.47%	0.08%	-	-
Horiz. %	119.54%	92.10%	124.21%	116.20%	84.46%	99.92%	100.00%	-
NP	5,285	11,314	15,230	16,264	7,788	10,977	11,146	-39.11%
YoY %	-53.29%	-25.71%	-6.36%	108.83%	-29.05%	-1.52%	-	-
Horiz. %	47.42%	101.51%	136.64%	145.92%	69.87%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,018	10,364	13,126	14,180	6,254	9,060	9,928	-45.19%
YoY %	-61.23%	-21.04%	-7.43%	126.73%	-30.97%	-8.74%	-	-
Horiz. %	40.47%	104.39%	132.21%	142.83%	62.99%	91.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	52.94%	28.82%	28.86%	26.22%	35.04%	31.16%	30.86%	-
YoY %	83.69%	-0.14%	10.07%	-25.17%	12.45%	0.97%	-	-
Horiz. %	171.55%	93.39%	93.52%	84.96%	113.55%	100.97%	100.00%	-
Total Cost	596,805	584,114	578,622	607,284	624,562	619,733	626,356	-3.16%
YoY %	2.17%	0.95%	-4.72%	-2.77%	0.78%	-1.06%	-	-
Horiz. %	95.28%	93.26%	92.38%	96.96%	99.71%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,686	115,507	118,215	115,450	111,484	111,438	112,879	-0.70%
YoY %	-3.31%	-2.29%	2.39%	3.56%	0.04%	-1.28%	-	-
Horiz. %	98.94%	102.33%	104.73%	102.28%	98.76%	98.72%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	40	72	54	-	27	4,529	-	-
YoY %	-44.44%	33.33%	0.00%	-	-99.40%	0.00%	-	-
Horiz. %	0.88%	1.59%	1.19%	-	0.60%	100.00%	-	-
Div Payout %	1.02%	0.70%	0.41%	-	0.43%	50.00%	-	-
YoY %	45.71%	70.73%	0.00%	-	-99.14%	0.00%	-	-
Horiz. %	2.04%	1.40%	0.82%	-	0.86%	100.00%	-	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	111,686	115,507	118,215	115,450	111,484	111,438	112,879	-0.70%
YoY %	-3.31%	-2.29%	2.39%	3.56%	0.04%	-1.28%	-	-
Horiz. %	98.94%	102.33%	104.73%	102.28%	98.76%	98.72%	100.00%	-
NOSH	136,203	135,891	135,879	135,823	135,956	135,900	135,999	0.09%
YoY %	0.23%	0.01%	0.04%	-0.10%	0.04%	-0.07%	-	-
Horiz. %	100.15%	99.92%	99.91%	99.87%	99.97%	99.93%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	0.88%	1.90%	2.56%	2.61%	1.23%	1.74%	1.75%	-
YoY %	-53.68%	-25.78%	-1.92%	112.20%	-29.31%	-0.57%	-	-
Horiz. %	50.29%	108.57%	146.29%	149.14%	70.29%	99.43%	100.00%	-
ROE	3.60%	8.97%	11.10%	12.28%	5.61%	8.13%	8.80%	-
YoY %	-59.87%	-19.19%	-9.61%	118.89%	-31.00%	-7.61%	-	-
Horiz. %	40.91%	101.93%	126.14%	139.55%	63.75%	92.39%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	442.05	438.16	437.04	459.09	465.11	464.10	468.75	-3.82%
YoY %	0.89%	0.26%	-4.80%	-1.29%	0.22%	-0.99%	-	-
Horiz. %	94.30%	93.47%	93.24%	97.94%	99.22%	99.01%	100.00%	-
EPS	2.95	7.63	9.66	10.44	4.60	6.67	7.30	-45.25%
YoY %	-61.34%	-21.01%	-7.47%	126.96%	-31.03%	-8.63%	-	-
Horiz. %	40.41%	104.52%	132.33%	143.01%	63.01%	91.37%	100.00%	-
DPS	0.03	0.05	0.04	0.00	0.02	3.33	0.00	-
YoY %	-40.00%	25.00%	0.00%	0.00%	-99.40%	0.00%	-	-
Horiz. %	0.90%	1.50%	1.20%	0.00%	0.60%	100.00%	-	-
NAPS	0.82	0.85	0.87	0.85	0.82	0.82	0.83	-0.80%
YoY %	-3.53%	-2.30%	2.35%	3.66%	0.00%	-1.20%	-	-
Horiz. %	98.80%	102.41%	104.82%	102.41%	98.80%	98.80%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 135,823
RPS	110.68	109.45	109.16	114.62	116.24	115.94	117.19	-3.72%
YoY %	1.12%	0.27%	-4.76%	-1.39%	0.26%	-1.07%	-	-
Horiz. %	94.44%	93.40%	93.15%	97.81%	99.19%	98.93%	100.00%	-
EPS	0.74	1.91	2.41	2.61	1.15	1.67	1.82	-45.02%
YoY %	-61.26%	-20.75%	-7.66%	126.96%	-31.14%	-8.24%	-	-
Horiz. %	40.66%	104.95%	132.42%	143.41%	63.19%	91.76%	100.00%	-
DPS	0.01	0.01	0.01	0.00	0.00	0.83	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.20%	1.20%	1.20%	0.00%	0.00%	100.00%	-	-
NAPS	0.2053	0.2123	0.2173	0.2122	0.2049	0.2048	0.2075	-0.70%
YoY %	-3.30%	-2.30%	2.40%	3.56%	0.05%	-1.30%	-	-
Horiz. %	98.94%	102.31%	104.72%	102.27%	98.75%	98.70%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	0.865	0.67	0.70	0.65	0.65	0.78	0.725	-
P/RPS	0.20	0.15	0.16	0.14	0.14	0.17	0.15	21.07%
YoY %	33.33%	-6.25%	14.29%	0.00%	-17.65%	13.33%	-	-
Horiz. %	133.33%	100.00%	106.67%	93.33%	93.33%	113.33%	100.00%	-
P/EPS	29.32	8.78	7.25	6.23	14.13	11.70	9.93	105.40%
YoY %	233.94%	21.10%	16.37%	-55.91%	20.77%	17.82%	-	-
Horiz. %	295.27%	88.42%	73.01%	62.74%	142.30%	117.82%	100.00%	-
EY	3.41	11.38	13.80	16.06	7.08	8.55	10.07	-51.32%
YoY %	-70.04%	-17.54%	-14.07%	126.84%	-17.19%	-15.09%	-	-
Horiz. %	33.86%	113.01%	137.04%	159.48%	70.31%	84.91%	100.00%	-
DY	0.03	0.08	0.06	0.00	0.03	4.27	0.00	-
YoY %	-62.50%	33.33%	0.00%	0.00%	-99.30%	0.00%	-	-
Horiz. %	0.70%	1.87%	1.41%	0.00%	0.70%	100.00%	-	-
P/NAPS	1.05	0.79	0.80	0.76	0.79	0.95	0.87	13.31%
YoY %	32.91%	-1.25%	5.26%	-3.80%	-16.84%	9.20%	-	-
Horiz. %	120.69%	90.80%	91.95%	87.36%	90.80%	109.20%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/02/16	26/11/15	20/08/15	21/05/15	27/02/15	24/11/14	22/08/14	-
Price	0.80	0.845	0.64	0.67	0.68	0.64	0.765	-
P/RPS	0.18	0.19	0.15	0.15	0.15	0.14	0.16	8.14%
YoY %	-5.26%	26.67%	0.00%	0.00%	7.14%	-12.50%	-	-
Horiz. %	112.50%	118.75%	93.75%	93.75%	93.75%	87.50%	100.00%	-
P/EPS	27.12	11.08	6.63	6.42	14.78	9.60	10.48	88.16%
YoY %	144.77%	67.12%	3.27%	-56.56%	53.96%	-8.40%	-	-
Horiz. %	258.78%	105.73%	63.26%	61.26%	141.03%	91.60%	100.00%	-
EY	3.69	9.03	15.09	15.58	6.76	10.42	9.54	-46.82%
YoY %	-59.14%	-40.16%	-3.15%	130.47%	-35.12%	9.22%	-	-
Horiz. %	38.68%	94.65%	158.18%	163.31%	70.86%	109.22%	100.00%	-
DY	0.04	0.06	0.06	0.00	0.03	5.21	0.00	-
YoY %	-33.33%	0.00%	0.00%	0.00%	-99.42%	0.00%	-	-
Horiz. %	0.77%	1.15%	1.15%	0.00%	0.58%	100.00%	-	-
P/NAPS	0.98	0.99	0.74	0.79	0.83	0.78	0.92	4.28%
YoY %	-1.01%	33.78%	-6.33%	-4.82%	6.41%	-15.22%	-	-
Horiz. %	106.52%	107.61%	80.43%	85.87%	90.22%	84.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos