[SAMCHEM] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 21.64%
YoY- 5.42%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,046,132 817,673 615,531 610,526 597,092 527,989 512,808 12.61%
PBT 40,730 29,196 13,700 14,633 12,494 12,760 19,375 13.17%
Tax -10,911 -9,803 -6,104 -4,860 -4,305 -3,464 -4,666 15.20%
NP 29,819 19,393 7,596 9,773 8,189 9,296 14,709 12.49%
-
NP to SH 26,533 15,105 5,688 7,796 7,395 8,468 14,163 11.02%
-
Tax Rate 26.79% 33.58% 44.55% 33.21% 34.46% 27.15% 24.08% -
Total Cost 1,016,313 798,280 607,935 600,753 588,903 518,693 498,099 12.61%
-
Net Worth 141,439 102,495 117,098 118,312 112,879 106,143 105,857 4.94%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 9,896 4,965 6,122 27 3,427 - - -
Div Payout % 37.30% 32.87% 107.63% 0.35% 46.35% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 141,439 102,495 117,098 118,312 112,879 106,143 105,857 4.94%
NOSH 272,000 272,000 136,160 135,990 135,999 136,081 135,714 12.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.85% 2.37% 1.23% 1.60% 1.37% 1.76% 2.87% -
ROE 18.76% 14.74% 4.86% 6.59% 6.55% 7.98% 13.38% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 384.61 366.97 452.06 448.95 439.04 387.99 377.86 0.29%
EPS 9.75 6.78 4.18 5.73 5.44 6.22 10.44 -1.13%
DPS 3.64 2.23 4.50 0.02 2.52 0.00 0.00 -
NAPS 0.52 0.46 0.86 0.87 0.83 0.78 0.78 -6.53%
Adjusted Per Share Value based on latest NOSH - 135,990
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 192.30 150.31 113.15 112.23 109.76 97.06 94.27 12.61%
EPS 4.88 2.78 1.05 1.43 1.36 1.56 2.60 11.05%
DPS 1.82 0.91 1.13 0.00 0.63 0.00 0.00 -
NAPS 0.26 0.1884 0.2153 0.2175 0.2075 0.1951 0.1946 4.94%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.98 0.915 0.795 0.70 0.725 0.65 0.67 -
P/RPS 0.25 0.25 0.18 0.16 0.17 0.17 0.18 5.62%
P/EPS 10.05 13.50 19.03 12.21 13.33 10.45 6.42 7.75%
EY 9.95 7.41 5.25 8.19 7.50 9.57 15.58 -7.19%
DY 3.71 2.44 5.66 0.03 3.48 0.00 0.00 -
P/NAPS 1.88 1.99 0.92 0.80 0.87 0.83 0.86 13.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 10/08/18 15/08/17 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 -
Price 1.02 0.785 0.82 0.64 0.765 0.61 0.69 -
P/RPS 0.27 0.21 0.18 0.14 0.17 0.16 0.18 6.98%
P/EPS 10.46 11.58 19.63 11.16 14.07 9.80 6.61 7.94%
EY 9.56 8.64 5.09 8.96 7.11 10.20 15.12 -7.35%
DY 3.57 2.84 5.49 0.03 3.29 0.00 0.00 -
P/NAPS 1.96 1.71 0.95 0.74 0.92 0.78 0.88 14.27%

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