[SAMCHEM] YoY Cumulative 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- 18.44%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 822,060 676,176 483,715 446,572 473,033 401,435 403,974 12.56%
PBT 25,848 24,796 19,590 11,922 11,961 12,575 12,383 13.04%
Tax -6,950 -7,112 -5,437 -3,436 -3,728 -3,461 -3,561 11.78%
NP 18,898 17,684 14,153 8,486 8,233 9,114 8,822 13.53%
-
NP to SH 16,846 14,697 11,480 7,773 6,795 8,431 8,048 13.09%
-
Tax Rate 26.89% 28.68% 27.75% 28.82% 31.17% 27.52% 28.76% -
Total Cost 803,162 658,492 469,562 438,086 464,800 392,321 395,152 12.54%
-
Net Worth 144,159 106,951 118,336 115,507 111,437 108,787 101,959 5.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,440 4,456 54 54 3,397 - - -
Div Payout % 32.29% 30.32% 0.47% 0.70% 50.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 144,159 106,951 118,336 115,507 111,437 108,787 101,959 5.93%
NOSH 272,000 272,000 136,018 135,891 135,900 135,983 135,945 12.24%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.30% 2.62% 2.93% 1.90% 1.74% 2.27% 2.18% -
ROE 11.69% 13.74% 9.70% 6.73% 6.10% 7.75% 7.89% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 302.23 303.47 355.62 328.62 348.07 295.21 297.16 0.28%
EPS 6.19 6.60 8.44 5.72 5.00 6.20 5.92 0.74%
DPS 2.00 2.00 0.04 0.04 2.50 0.00 0.00 -
NAPS 0.53 0.48 0.87 0.85 0.82 0.80 0.75 -5.61%
Adjusted Per Share Value based on latest NOSH - 135,842
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 151.11 124.30 88.92 82.09 86.95 73.79 74.26 12.56%
EPS 3.10 2.70 2.11 1.43 1.25 1.55 1.48 13.10%
DPS 1.00 0.82 0.01 0.01 0.62 0.00 0.00 -
NAPS 0.265 0.1966 0.2175 0.2123 0.2048 0.20 0.1874 5.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.95 0.955 1.16 0.67 0.78 0.68 0.69 -
P/RPS 0.31 0.31 0.33 0.20 0.22 0.23 0.23 5.09%
P/EPS 15.34 14.48 13.74 11.71 15.60 10.97 11.66 4.67%
EY 6.52 6.91 7.28 8.54 6.41 9.12 8.58 -4.47%
DY 2.11 2.09 0.03 0.06 3.21 0.00 0.00 -
P/NAPS 1.79 1.99 1.33 0.79 0.95 0.85 0.92 11.72%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 10/11/17 14/11/16 26/11/15 24/11/14 25/11/13 23/11/12 -
Price 0.80 0.985 1.30 0.845 0.64 0.62 0.64 -
P/RPS 0.26 0.32 0.37 0.26 0.18 0.21 0.22 2.82%
P/EPS 12.92 14.93 15.40 14.77 12.80 10.00 10.81 3.01%
EY 7.74 6.70 6.49 6.77 7.81 10.00 9.25 -2.92%
DY 2.50 2.03 0.03 0.05 3.91 0.00 0.00 -
P/NAPS 1.51 2.05 1.49 0.99 0.78 0.78 0.85 10.04%

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