[SAMCHEM] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -129.56%
YoY- -275.65%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 261,424 213,463 155,518 159,317 141,549 122,474 127,089 12.76%
PBT 11,132 8,409 -691 -28 1,213 479 2,981 24.53%
Tax -2,687 -3,607 -2,510 -417 -934 19 -254 48.10%
NP 8,445 4,802 -3,201 -445 279 498 2,727 20.71%
-
NP to SH 7,592 3,598 -3,755 -541 308 654 2,967 16.93%
-
Tax Rate 24.14% 42.89% - - 77.00% -3.97% 8.52% -
Total Cost 252,979 208,661 158,719 159,762 141,270 121,976 124,362 12.55%
-
Net Worth 109,179 119,839 111,561 110,904 107,200 102,419 103,434 0.90%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 2,228 2,723 - 27 26 - - -
Div Payout % 29.35% 75.70% - 0.00% 8.70% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 109,179 119,839 111,561 110,904 107,200 102,419 103,434 0.90%
NOSH 272,000 136,181 136,050 135,249 134,000 134,761 136,097 12.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.23% 2.25% -2.06% -0.28% 0.20% 0.41% 2.15% -
ROE 6.95% 3.00% -3.37% -0.49% 0.29% 0.64% 2.87% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 117.33 156.75 114.31 117.79 105.63 90.88 93.38 3.87%
EPS 3.41 2.65 -2.76 -0.40 0.23 0.48 2.18 7.73%
DPS 1.00 2.00 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.49 0.88 0.82 0.82 0.80 0.76 0.76 -7.04%
Adjusted Per Share Value based on latest NOSH - 135,249
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.06 39.24 28.59 29.29 26.02 22.51 23.36 12.76%
EPS 1.40 0.66 -0.69 -0.10 0.06 0.12 0.55 16.83%
DPS 0.41 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.2203 0.2051 0.2039 0.1971 0.1883 0.1901 0.90%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.03 1.43 0.865 0.65 0.645 0.62 0.70 -
P/RPS 0.88 0.91 0.76 0.55 0.61 0.68 0.75 2.69%
P/EPS 30.23 54.12 -31.34 -162.50 280.62 127.76 32.11 -0.99%
EY 3.31 1.85 -3.19 -0.62 0.36 0.78 3.11 1.04%
DY 0.97 1.40 0.00 0.03 0.03 0.00 0.00 -
P/NAPS 2.10 1.63 1.05 0.79 0.81 0.82 0.92 14.73%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 23/02/17 26/02/16 27/02/15 27/02/14 25/02/13 24/02/12 -
Price 1.19 1.76 0.80 0.68 0.625 0.615 0.79 -
P/RPS 1.01 1.12 0.70 0.58 0.59 0.68 0.85 2.91%
P/EPS 34.93 66.61 -28.99 -170.00 271.92 126.73 36.24 -0.61%
EY 2.86 1.50 -3.45 -0.59 0.37 0.79 2.76 0.59%
DY 0.84 1.14 0.00 0.03 0.03 0.00 0.00 -
P/NAPS 2.43 2.00 0.98 0.83 0.78 0.81 1.04 15.17%

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