Highlights

[SAMCHEM] YoY Quarter Result on 2013-06-30 [#2]

Stock [SAMCHEM]: SAMCHEM HOLDINGS BHD
Announcement Date 23-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -41.58%    YoY -     -12.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 152,809 141,040 165,063 139,422 131,053 123,677 116,981 4.55%
  YoY % 8.34% -14.55% 18.39% 6.39% 5.96% 5.72% -
  Horiz. % 130.63% 120.57% 141.10% 119.18% 112.03% 105.72% 100.00%
PBT 7,357 5,193 2,800 3,511 3,731 8,677 4,885 7.06%
  YoY % 41.67% 85.46% -20.25% -5.90% -57.00% 77.63% -
  Horiz. % 150.60% 106.31% 57.32% 71.87% 76.38% 177.63% 100.00%
Tax -1,625 -1,644 -974 -1,050 -1,297 -2,524 -1,471 1.67%
  YoY % 1.16% -68.79% 7.24% 19.04% 48.61% -71.58% -
  Horiz. % 110.47% 111.76% 66.21% 71.38% 88.17% 171.58% 100.00%
NP 5,732 3,549 1,826 2,461 2,434 6,153 3,414 9.01%
  YoY % 61.51% 94.36% -25.80% 1.11% -60.44% 80.23% -
  Horiz. % 167.90% 103.95% 53.49% 72.09% 71.29% 180.23% 100.00%
NP to SH 4,575 3,019 1,632 2,327 2,660 5,229 3,747 3.38%
  YoY % 51.54% 84.99% -29.87% -12.52% -49.13% 39.55% -
  Horiz. % 122.10% 80.57% 43.55% 62.10% 70.99% 139.55% 100.00%
Tax Rate 22.09 % 31.66 % 34.79 % 29.91 % 34.76 % 29.09 % 30.11 % -5.03%
  YoY % -30.23% -9.00% 16.32% -13.95% 19.49% -3.39% -
  Horiz. % 73.36% 105.15% 115.54% 99.34% 115.44% 96.61% 100.00%
Total Cost 147,077 137,491 163,237 136,961 128,619 117,524 113,567 4.40%
  YoY % 6.97% -15.77% 19.19% 6.49% 9.44% 3.48% -
  Horiz. % 129.51% 121.07% 143.74% 120.60% 113.25% 103.48% 100.00%
Net Worth 117,098 118,312 112,879 106,143 105,857 95,320 80,098 6.53%
  YoY % -1.03% 4.81% 6.35% 0.27% 11.05% 19.00% -
  Horiz. % 146.19% 147.71% 140.93% 132.52% 132.16% 119.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13 27 - - - - - -
  YoY % -49.94% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.06% 100.00% - - - - -
Div Payout % 0.30 % 0.90 % - % - % - % - % - % -
  YoY % -66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 117,098 118,312 112,879 106,143 105,857 95,320 80,098 6.53%
  YoY % -1.03% 4.81% 6.35% 0.27% 11.05% 19.00% -
  Horiz. % 146.19% 147.71% 140.93% 132.52% 132.16% 119.00% 100.00%
NOSH 136,160 135,990 135,999 136,081 135,714 136,171 135,760 0.05%
  YoY % 0.12% -0.01% -0.06% 0.27% -0.34% 0.30% -
  Horiz. % 100.29% 100.17% 100.18% 100.24% 99.97% 100.30% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.75 % 2.52 % 1.11 % 1.77 % 1.86 % 4.98 % 2.92 % 4.25%
  YoY % 48.81% 127.03% -37.29% -4.84% -62.65% 70.55% -
  Horiz. % 128.42% 86.30% 38.01% 60.62% 63.70% 170.55% 100.00%
ROE 3.91 % 2.55 % 1.45 % 2.19 % 2.51 % 5.49 % 4.68 % -2.95%
  YoY % 53.33% 75.86% -33.79% -12.75% -54.28% 17.31% -
  Horiz. % 83.55% 54.49% 30.98% 46.79% 53.63% 117.31% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 112.23 103.71 121.37 102.45 96.57 90.82 86.17 4.50%
  YoY % 8.22% -14.55% 18.47% 6.09% 6.33% 5.40% -
  Horiz. % 130.24% 120.36% 140.85% 118.89% 112.07% 105.40% 100.00%
EPS 3.36 2.22 1.20 1.71 1.96 3.84 2.76 3.33%
  YoY % 51.35% 85.00% -29.82% -12.76% -48.96% 39.13% -
  Horiz. % 121.74% 80.43% 43.48% 61.96% 71.01% 139.13% 100.00%
DPS 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
  YoY % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% - - - - -
NAPS 0.8600 0.8700 0.8300 0.7800 0.7800 0.7000 0.5900 6.48%
  YoY % -1.15% 4.82% 6.41% 0.00% 11.43% 18.64% -
  Horiz. % 145.76% 147.46% 140.68% 132.20% 132.20% 118.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.18 51.85 60.68 51.26 48.18 45.47 43.01 4.55%
  YoY % 8.35% -14.55% 18.38% 6.39% 5.96% 5.72% -
  Horiz. % 130.62% 120.55% 141.08% 119.18% 112.02% 105.72% 100.00%
EPS 1.68 1.11 0.60 0.86 0.98 1.92 1.38 3.33%
  YoY % 51.35% 85.00% -30.23% -12.24% -48.96% 39.13% -
  Horiz. % 121.74% 80.43% 43.48% 62.32% 71.01% 139.13% 100.00%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.4305 0.4350 0.4150 0.3902 0.3892 0.3504 0.2945 6.53%
  YoY % -1.03% 4.82% 6.36% 0.26% 11.07% 18.98% -
  Horiz. % 146.18% 147.71% 140.92% 132.50% 132.16% 118.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.7950 0.7000 0.7250 0.6500 0.6700 0.7200 0.7700 -
P/RPS 0.71 0.67 0.60 0.63 0.69 0.79 0.89 -3.69%
  YoY % 5.97% 11.67% -4.76% -8.70% -12.66% -11.24% -
  Horiz. % 79.78% 75.28% 67.42% 70.79% 77.53% 88.76% 100.00%
P/EPS 23.66 31.53 60.42 38.01 34.18 18.75 27.90 -2.71%
  YoY % -24.96% -47.82% 58.96% 11.21% 82.29% -32.80% -
  Horiz. % 84.80% 113.01% 216.56% 136.24% 122.51% 67.20% 100.00%
EY 4.23 3.17 1.66 2.63 2.93 5.33 3.58 2.82%
  YoY % 33.44% 90.96% -36.88% -10.24% -45.03% 48.88% -
  Horiz. % 118.16% 88.55% 46.37% 73.46% 81.84% 148.88% 100.00%
DY 0.01 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % -66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 100.00% - - - - -
P/NAPS 0.92 0.80 0.87 0.83 0.86 1.03 1.31 -5.71%
  YoY % 15.00% -8.05% 4.82% -3.49% -16.50% -21.37% -
  Horiz. % 70.23% 61.07% 66.41% 63.36% 65.65% 78.63% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 20/08/15 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 -
Price 0.8200 0.6400 0.7650 0.6100 0.6900 0.7200 0.7600 -
P/RPS 0.73 0.62 0.63 0.60 0.71 0.79 0.88 -3.06%
  YoY % 17.74% -1.59% 5.00% -15.49% -10.13% -10.23% -
  Horiz. % 82.95% 70.45% 71.59% 68.18% 80.68% 89.77% 100.00%
P/EPS 24.40 28.83 63.75 35.67 35.20 18.75 27.54 -2.00%
  YoY % -15.37% -54.78% 78.72% 1.34% 87.73% -31.92% -
  Horiz. % 88.60% 104.68% 231.48% 129.52% 127.81% 68.08% 100.00%
EY 4.10 3.47 1.57 2.80 2.84 5.33 3.63 2.05%
  YoY % 18.16% 121.02% -43.93% -1.41% -46.72% 46.83% -
  Horiz. % 112.95% 95.59% 43.25% 77.13% 78.24% 146.83% 100.00%
DY 0.01 0.03 0.00 0.00 0.00 0.00 0.00 -
  YoY % -66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 100.00% - - - - -
P/NAPS 0.95 0.74 0.92 0.78 0.88 1.03 1.29 -4.97%
  YoY % 28.38% -19.57% 17.95% -11.36% -14.56% -20.16% -
  Horiz. % 73.64% 57.36% 71.32% 60.47% 68.22% 79.84% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers