[SAMCHEM] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.44%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 755,100 603,762 634,549 571,451 519,620 505,432 496,086 7.24%
PBT 31,163 11,536 12,240 13,205 12,980 24,321 23,173 5.05%
Tax -9,908 -6,123 -4,190 -4,381 -3,711 -5,893 -5,765 9.43%
NP 21,255 5,413 8,050 8,824 9,269 18,428 17,408 3.38%
-
NP to SH 16,445 4,132 6,409 8,090 8,801 16,732 17,230 -0.77%
-
Tax Rate 31.79% 53.08% 34.23% 33.18% 28.59% 24.23% 24.88% -
Total Cost 733,845 598,349 626,499 562,627 510,351 487,004 478,678 7.37%
-
Net Worth 0 114,183 115,450 111,553 107,391 105,899 93,950 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 8,166 4,106 - 3,427 - - - -
Div Payout % 49.66% 99.39% - 42.37% - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 0 114,183 115,450 111,553 107,391 105,899 93,950 -
NOSH 136,141 135,932 135,823 136,040 135,938 135,769 136,160 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.81% 0.90% 1.27% 1.54% 1.78% 3.65% 3.51% -
ROE 0.00% 3.62% 5.55% 7.25% 8.20% 15.80% 18.34% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 554.64 444.16 467.19 420.06 382.25 372.27 364.34 7.24%
EPS 12.08 3.04 4.72 5.95 6.47 12.32 12.65 -0.76%
DPS 6.00 3.02 0.00 2.52 0.00 0.00 0.00 -
NAPS 0.00 0.84 0.85 0.82 0.79 0.78 0.69 -
Adjusted Per Share Value based on latest NOSH - 136,040
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 138.81 110.99 116.65 105.05 95.52 92.91 91.19 7.24%
EPS 3.02 0.76 1.18 1.49 1.62 3.08 3.17 -0.80%
DPS 1.50 0.75 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.00 0.2099 0.2122 0.2051 0.1974 0.1947 0.1727 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.29 0.76 0.65 0.685 0.625 0.77 0.75 -
P/RPS 0.41 0.17 0.14 0.16 0.16 0.21 0.21 11.78%
P/EPS 18.96 25.00 13.78 11.52 9.65 6.25 5.93 21.35%
EY 5.27 4.00 7.26 8.68 10.36 16.01 16.87 -17.61%
DY 2.62 3.97 0.00 3.68 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 0.76 0.84 0.79 0.99 1.09 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 04/05/17 30/05/16 21/05/15 21/05/14 22/05/13 24/05/12 26/05/11 -
Price 2.15 0.77 0.67 0.78 0.69 0.71 0.76 -
P/RPS 0.39 0.17 0.14 0.19 0.18 0.19 0.21 10.85%
P/EPS 17.80 25.33 14.20 13.12 10.66 5.76 6.01 19.81%
EY 5.62 3.95 7.04 7.62 9.38 17.36 16.65 -16.54%
DY 2.79 3.92 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.79 0.95 0.87 0.91 1.10 -

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