[SAMCHEM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -85.49%
YoY- -52.91%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 213,463 155,518 159,317 141,549 122,474 127,089 129,893 8.62%
PBT 8,409 -691 -28 1,213 479 2,981 7,504 1.91%
Tax -3,607 -2,510 -417 -934 19 -254 -1,515 15.53%
NP 4,802 -3,201 -445 279 498 2,727 5,989 -3.61%
-
NP to SH 3,598 -3,755 -541 308 654 2,967 5,142 -5.77%
-
Tax Rate 42.89% - - 77.00% -3.97% 8.52% 20.19% -
Total Cost 208,661 158,719 159,762 141,270 121,976 124,362 123,904 9.06%
-
Net Worth 119,839 111,561 110,904 107,200 102,419 103,434 89,780 4.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,723 - 27 26 - - 4,761 -8.88%
Div Payout % 75.70% - 0.00% 8.70% - - 92.59% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 119,839 111,561 110,904 107,200 102,419 103,434 89,780 4.92%
NOSH 136,181 136,050 135,249 134,000 134,761 136,097 136,031 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.25% -2.06% -0.28% 0.20% 0.41% 2.15% 4.61% -
ROE 3.00% -3.37% -0.49% 0.29% 0.64% 2.87% 5.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 156.75 114.31 117.79 105.63 90.88 93.38 95.49 8.60%
EPS 2.65 -2.76 -0.40 0.23 0.48 2.18 3.78 -5.74%
DPS 2.00 0.00 0.02 0.02 0.00 0.00 3.50 -8.89%
NAPS 0.88 0.82 0.82 0.80 0.76 0.76 0.66 4.90%
Adjusted Per Share Value based on latest NOSH - 134,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.24 28.59 29.29 26.02 22.51 23.36 23.88 8.62%
EPS 0.66 -0.69 -0.10 0.06 0.12 0.55 0.95 -5.88%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.88 -8.98%
NAPS 0.2203 0.2051 0.2039 0.1971 0.1883 0.1901 0.165 4.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.43 0.865 0.65 0.645 0.62 0.70 0.73 -
P/RPS 0.91 0.76 0.55 0.61 0.68 0.75 0.76 3.04%
P/EPS 54.12 -31.34 -162.50 280.62 127.76 32.11 19.31 18.72%
EY 1.85 -3.19 -0.62 0.36 0.78 3.11 5.18 -15.75%
DY 1.40 0.00 0.03 0.03 0.00 0.00 4.79 -18.52%
P/NAPS 1.63 1.05 0.79 0.81 0.82 0.92 1.11 6.60%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 27/02/14 25/02/13 24/02/12 25/02/11 -
Price 1.76 0.80 0.68 0.625 0.615 0.79 0.75 -
P/RPS 1.12 0.70 0.58 0.59 0.68 0.85 0.79 5.98%
P/EPS 66.61 -28.99 -170.00 271.92 126.73 36.24 19.84 22.34%
EY 1.50 -3.45 -0.59 0.37 0.79 2.76 5.04 -18.27%
DY 1.14 0.00 0.03 0.03 0.00 0.00 4.67 -20.92%
P/NAPS 2.00 0.98 0.83 0.78 0.81 1.04 1.14 9.81%

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