[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.74%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 593,852 623,548 632,350 630,710 637,502 614,752 543,021 6.16%
PBT 21,408 22,044 11,989 15,948 16,120 21,044 13,789 34.18%
Tax -6,178 -5,780 -4,201 -4,970 -4,974 -6,052 -4,395 25.56%
NP 15,230 16,264 7,788 10,977 11,146 14,992 9,394 38.12%
-
NP to SH 13,126 14,180 6,254 9,060 9,928 13,332 8,740 31.24%
-
Tax Rate 28.86% 26.22% 35.04% 31.16% 30.86% 28.76% 31.87% -
Total Cost 578,622 607,284 624,562 619,733 626,356 599,760 533,627 5.56%
-
Net Worth 118,215 115,450 111,484 111,438 112,879 111,553 108,737 5.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 54 - 27 4,529 - - 27 58.94%
Div Payout % 0.41% - 0.43% 50.00% - - 0.31% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 118,215 115,450 111,484 111,438 112,879 111,553 108,737 5.74%
NOSH 135,879 135,823 135,956 135,900 135,999 136,040 135,922 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.56% 2.61% 1.23% 1.74% 1.75% 2.44% 1.73% -
ROE 11.10% 12.28% 5.61% 8.13% 8.80% 11.95% 8.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 437.04 459.09 465.11 464.10 468.75 451.89 399.51 6.18%
EPS 9.66 10.44 4.60 6.67 7.30 9.80 6.43 31.27%
DPS 0.04 0.00 0.02 3.33 0.00 0.00 0.02 58.94%
NAPS 0.87 0.85 0.82 0.82 0.83 0.82 0.80 5.76%
Adjusted Per Share Value based on latest NOSH - 135,555
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 109.16 114.62 116.24 115.94 117.19 113.01 99.82 6.16%
EPS 2.41 2.61 1.15 1.67 1.82 2.45 1.61 30.95%
DPS 0.01 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.2173 0.2122 0.2049 0.2048 0.2075 0.2051 0.1999 5.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.70 0.65 0.65 0.78 0.725 0.685 0.645 -
P/RPS 0.16 0.14 0.14 0.17 0.15 0.15 0.16 0.00%
P/EPS 7.25 6.23 14.13 11.70 9.93 6.99 10.03 -19.50%
EY 13.80 16.06 7.08 8.55 10.07 14.31 9.97 24.27%
DY 0.06 0.00 0.03 4.27 0.00 0.00 0.03 58.94%
P/NAPS 0.80 0.76 0.79 0.95 0.87 0.84 0.81 -0.82%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 27/02/15 24/11/14 22/08/14 21/05/14 27/02/14 -
Price 0.64 0.67 0.68 0.64 0.765 0.78 0.625 -
P/RPS 0.15 0.15 0.15 0.14 0.16 0.17 0.16 -4.22%
P/EPS 6.63 6.42 14.78 9.60 10.48 7.96 9.72 -22.56%
EY 15.09 15.58 6.76 10.42 9.54 12.56 10.29 29.16%
DY 0.06 0.00 0.03 5.21 0.00 0.00 0.03 58.94%
P/NAPS 0.74 0.79 0.83 0.78 0.92 0.95 0.78 -3.45%

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