[SAMCHEM] YoY Annualized Quarter 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- 83.08%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 638,576 623,548 614,752 500,880 528,192 536,044 433,880 6.64%
PBT 23,644 22,044 21,044 23,376 22,904 27,980 19,740 3.05%
Tax -6,876 -5,780 -6,052 -6,104 -5,428 -7,528 -5,384 4.15%
NP 16,768 16,264 14,992 17,272 17,476 20,452 14,356 2.61%
-
NP to SH 14,572 14,180 13,332 15,932 15,532 19,716 15,192 -0.69%
-
Tax Rate 29.08% 26.22% 28.76% 26.11% 23.70% 26.90% 27.27% -
Total Cost 621,808 607,284 599,760 483,608 510,716 515,592 419,524 6.77%
-
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 54 - - - - - - -
Div Payout % 0.37% - - - - - - -
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 2.63% 2.61% 2.44% 3.45% 3.31% 3.82% 3.31% -
ROE 12.76% 12.28% 11.95% 14.84% 14.67% 20.99% 18.92% -
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 469.77 459.09 451.89 368.46 389.04 393.69 318.73 6.67%
EPS 10.72 10.44 9.80 11.72 11.44 14.48 11.16 -0.66%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
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 117.39 114.62 113.01 92.07 97.09 98.54 79.76 6.64%
EPS 2.68 2.61 2.45 2.93 2.86 3.62 2.79 -0.66%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.16 0.14 0.15 0.17 0.20 0.19 0.25 -7.16%
P/EPS 7.09 6.23 6.99 5.33 6.73 5.18 7.17 -0.18%
EY 14.11 16.06 14.31 18.75 14.86 19.31 13.95 0.19%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.16 0.15 0.17 0.19 0.18 0.19 0.25 -7.16%
P/EPS 7.18 6.42 7.96 5.89 6.21 5.25 7.17 0.02%
EY 13.92 15.58 12.56 16.99 16.11 19.05 13.95 -0.03%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
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