[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
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 602,090 595,429 593,852 623,548 632,350 630,710 637,502 -3.72%
PBT 11,231 15,896 21,408 22,044 11,989 15,948 16,120 -21.35%
Tax -5,946 -4,581 -6,178 -5,780 -4,201 -4,970 -4,974 12.59%
NP 5,285 11,314 15,230 16,264 7,788 10,977 11,146 -39.11%
-
NP to SH 4,018 10,364 13,126 14,180 6,254 9,060 9,928 -45.19%
-
Tax Rate 52.94% 28.82% 28.86% 26.22% 35.04% 31.16% 30.86% -
Total Cost 596,805 584,114 578,622 607,284 624,562 619,733 626,356 -3.16%
-
Net Worth 111,686 115,507 118,215 115,450 111,484 111,438 112,879 -0.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 40 72 54 - 27 4,529 - -
Div Payout % 1.02% 0.70% 0.41% - 0.43% 50.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 111,686 115,507 118,215 115,450 111,484 111,438 112,879 -0.70%
NOSH 136,203 135,891 135,879 135,823 135,956 135,900 135,999 0.09%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.88% 1.90% 2.56% 2.61% 1.23% 1.74% 1.75% -
ROE 3.60% 8.97% 11.10% 12.28% 5.61% 8.13% 8.80% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 442.05 438.16 437.04 459.09 465.11 464.10 468.75 -3.82%
EPS 2.95 7.63 9.66 10.44 4.60 6.67 7.30 -45.25%
DPS 0.03 0.05 0.04 0.00 0.02 3.33 0.00 -
NAPS 0.82 0.85 0.87 0.85 0.82 0.82 0.83 -0.80%
Adjusted Per Share Value based on latest NOSH - 135,823
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 110.68 109.45 109.16 114.62 116.24 115.94 117.19 -3.72%
EPS 0.74 1.91 2.41 2.61 1.15 1.67 1.82 -45.02%
DPS 0.01 0.01 0.01 0.00 0.00 0.83 0.00 -
NAPS 0.2053 0.2123 0.2173 0.2122 0.2049 0.2048 0.2075 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
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%
P/EPS 29.32 8.78 7.25 6.23 14.13 11.70 9.93 105.40%
EY 3.41 11.38 13.80 16.06 7.08 8.55 10.07 -51.32%
DY 0.03 0.08 0.06 0.00 0.03 4.27 0.00 -
P/NAPS 1.05 0.79 0.80 0.76 0.79 0.95 0.87 13.31%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
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%
P/EPS 27.12 11.08 6.63 6.42 14.78 9.60 10.48 88.16%
EY 3.69 9.03 15.09 15.58 6.76 10.42 9.54 -46.82%
DY 0.04 0.06 0.06 0.00 0.03 5.21 0.00 -
P/NAPS 0.98 0.99 0.74 0.79 0.83 0.78 0.92 4.28%

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