[SAMCHEM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 33.63%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 483,715 446,572 473,033 401,435 403,974 380,306 340,691 6.01%
PBT 19,590 11,922 11,961 12,575 12,383 22,609 13,983 5.77%
Tax -5,437 -3,436 -3,728 -3,461 -3,561 -6,164 -4,101 4.80%
NP 14,153 8,486 8,233 9,114 8,822 16,445 9,882 6.16%
-
NP to SH 11,480 7,773 6,795 8,431 8,048 14,811 10,839 0.96%
-
Tax Rate 27.75% 28.82% 31.17% 27.52% 28.76% 27.26% 29.33% -
Total Cost 469,562 438,086 464,800 392,321 395,152 363,861 330,809 6.00%
-
Net Worth 118,336 115,507 111,437 108,787 101,959 99,284 82,958 6.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 54 54 3,397 - - - - -
Div Payout % 0.47% 0.70% 50.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 118,336 115,507 111,437 108,787 101,959 99,284 82,958 6.09%
NOSH 136,018 135,891 135,900 135,983 135,945 136,005 135,997 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.93% 1.90% 1.74% 2.27% 2.18% 4.32% 2.90% -
ROE 9.70% 6.73% 6.10% 7.75% 7.89% 14.92% 13.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 355.62 328.62 348.07 295.21 297.16 279.63 250.51 6.00%
EPS 8.44 5.72 5.00 6.20 5.92 10.89 7.97 0.95%
DPS 0.04 0.04 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.82 0.80 0.75 0.73 0.61 6.09%
Adjusted Per Share Value based on latest NOSH - 136,025
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.92 82.09 86.95 73.79 74.26 69.91 62.63 6.00%
EPS 2.11 1.43 1.25 1.55 1.48 2.72 1.99 0.97%
DPS 0.01 0.01 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.2175 0.2123 0.2048 0.20 0.1874 0.1825 0.1525 6.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.16 0.67 0.78 0.68 0.69 0.68 0.71 -
P/RPS 0.33 0.20 0.22 0.23 0.23 0.24 0.28 2.77%
P/EPS 13.74 11.71 15.60 10.97 11.66 6.24 8.91 7.47%
EY 7.28 8.54 6.41 9.12 8.58 16.01 11.23 -6.96%
DY 0.03 0.06 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.79 0.95 0.85 0.92 0.93 1.16 2.30%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 26/11/15 24/11/14 25/11/13 23/11/12 23/11/11 24/11/10 -
Price 1.30 0.845 0.64 0.62 0.64 0.69 0.71 -
P/RPS 0.37 0.26 0.18 0.21 0.22 0.25 0.28 4.75%
P/EPS 15.40 14.77 12.80 10.00 10.81 6.34 8.91 9.53%
EY 6.49 6.77 7.81 10.00 9.25 15.78 11.23 -8.72%
DY 0.03 0.05 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.99 0.78 0.78 0.85 0.95 1.16 4.25%

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