[SAMCHEM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -22.25%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 630,710 637,502 614,752 543,021 535,246 529,286 500,880 16.59%
PBT 15,948 16,120 21,044 13,789 16,766 18,710 23,376 -22.48%
Tax -4,970 -4,974 -6,052 -4,395 -4,614 -5,154 -6,104 -12.79%
NP 10,977 11,146 14,992 9,394 12,152 13,556 17,272 -26.05%
-
NP to SH 9,060 9,928 13,332 8,740 11,241 12,618 15,932 -31.33%
-
Tax Rate 31.16% 30.86% 28.76% 31.87% 27.52% 27.55% 26.11% -
Total Cost 619,733 626,356 599,760 533,627 523,094 515,730 483,608 17.96%
-
Net Worth 111,438 112,879 111,553 108,737 108,787 106,056 107,391 2.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,529 - - 27 - - - -
Div Payout % 50.00% - - 0.31% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,438 112,879 111,553 108,737 108,787 106,056 107,391 2.49%
NOSH 135,900 135,999 136,040 135,922 135,983 135,969 135,938 -0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.74% 1.75% 2.44% 1.73% 2.27% 2.56% 3.45% -
ROE 8.13% 8.80% 11.95% 8.04% 10.33% 11.90% 14.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 464.10 468.75 451.89 399.51 393.61 389.27 368.46 16.61%
EPS 6.67 7.30 9.80 6.43 8.27 9.28 11.72 -31.30%
DPS 3.33 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.82 0.80 0.80 0.78 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 134,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 115.94 117.19 113.01 99.82 98.39 97.30 92.07 16.59%
EPS 1.67 1.82 2.45 1.61 2.07 2.32 2.93 -31.23%
DPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2048 0.2075 0.2051 0.1999 0.20 0.195 0.1974 2.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.78 0.725 0.685 0.645 0.68 0.65 0.625 -
P/RPS 0.17 0.15 0.15 0.16 0.17 0.17 0.17 0.00%
P/EPS 11.70 9.93 6.99 10.03 8.23 7.00 5.33 68.82%
EY 8.55 10.07 14.31 9.97 12.16 14.28 18.75 -40.72%
DY 4.27 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 0.84 0.81 0.85 0.83 0.79 13.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 22/08/14 21/05/14 27/02/14 25/11/13 23/08/13 22/05/13 -
Price 0.64 0.765 0.78 0.625 0.62 0.61 0.69 -
P/RPS 0.14 0.16 0.17 0.16 0.16 0.16 0.19 -18.40%
P/EPS 9.60 10.48 7.96 9.72 7.50 6.57 5.89 38.45%
EY 10.42 9.54 12.56 10.29 13.33 15.21 16.99 -27.79%
DY 5.21 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.95 0.78 0.78 0.78 0.87 -7.01%

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