[SAMCHEM] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -25.53%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 623,548 632,350 630,710 637,502 614,752 543,021 535,246 10.72%
PBT 22,044 11,989 15,948 16,120 21,044 13,789 16,766 20.03%
Tax -5,780 -4,201 -4,970 -4,974 -6,052 -4,395 -4,614 16.22%
NP 16,264 7,788 10,977 11,146 14,992 9,394 12,152 21.46%
-
NP to SH 14,180 6,254 9,060 9,928 13,332 8,740 11,241 16.76%
-
Tax Rate 26.22% 35.04% 31.16% 30.86% 28.76% 31.87% 27.52% -
Total Cost 607,284 624,562 619,733 626,356 599,760 533,627 523,094 10.47%
-
Net Worth 115,450 111,484 111,438 112,879 111,553 108,737 108,787 4.04%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 27 4,529 - - 27 - -
Div Payout % - 0.43% 50.00% - - 0.31% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 115,450 111,484 111,438 112,879 111,553 108,737 108,787 4.04%
NOSH 135,823 135,956 135,900 135,999 136,040 135,922 135,983 -0.07%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.61% 1.23% 1.74% 1.75% 2.44% 1.73% 2.27% -
ROE 12.28% 5.61% 8.13% 8.80% 11.95% 8.04% 10.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 459.09 465.11 464.10 468.75 451.89 399.51 393.61 10.81%
EPS 10.44 4.60 6.67 7.30 9.80 6.43 8.27 16.82%
DPS 0.00 0.02 3.33 0.00 0.00 0.02 0.00 -
NAPS 0.85 0.82 0.82 0.83 0.82 0.80 0.80 4.12%
Adjusted Per Share Value based on latest NOSH - 135,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.62 116.24 115.94 117.19 113.01 99.82 98.39 10.72%
EPS 2.61 1.15 1.67 1.82 2.45 1.61 2.07 16.72%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.2049 0.2048 0.2075 0.2051 0.1999 0.20 4.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.65 0.65 0.78 0.725 0.685 0.645 0.68 -
P/RPS 0.14 0.14 0.17 0.15 0.15 0.16 0.17 -12.15%
P/EPS 6.23 14.13 11.70 9.93 6.99 10.03 8.23 -16.95%
EY 16.06 7.08 8.55 10.07 14.31 9.97 12.16 20.39%
DY 0.00 0.03 4.27 0.00 0.00 0.03 0.00 -
P/NAPS 0.76 0.79 0.95 0.87 0.84 0.81 0.85 -7.19%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 27/02/15 24/11/14 22/08/14 21/05/14 27/02/14 25/11/13 -
Price 0.67 0.68 0.64 0.765 0.78 0.625 0.62 -
P/RPS 0.15 0.15 0.14 0.16 0.17 0.16 0.16 -4.21%
P/EPS 6.42 14.78 9.60 10.48 7.96 9.72 7.50 -9.85%
EY 15.58 6.76 10.42 9.54 12.56 10.29 13.33 10.96%
DY 0.00 0.03 5.21 0.00 0.00 0.03 0.00 -
P/NAPS 0.79 0.83 0.78 0.92 0.95 0.78 0.78 0.85%

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