[SAMCHEM] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -30.97%
YoY- -28.44%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 595,429 593,852 623,548 632,350 630,710 637,502 614,752 -2.10%
PBT 15,896 21,408 22,044 11,989 15,948 16,120 21,044 -17.04%
Tax -4,581 -6,178 -5,780 -4,201 -4,970 -4,974 -6,052 -16.92%
NP 11,314 15,230 16,264 7,788 10,977 11,146 14,992 -17.09%
-
NP to SH 10,364 13,126 14,180 6,254 9,060 9,928 13,332 -15.44%
-
Tax Rate 28.82% 28.86% 26.22% 35.04% 31.16% 30.86% 28.76% -
Total Cost 584,114 578,622 607,284 624,562 619,733 626,356 599,760 -1.74%
-
Net Worth 115,507 118,215 115,450 111,484 111,438 112,879 111,553 2.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 72 54 - 27 4,529 - - -
Div Payout % 0.70% 0.41% - 0.43% 50.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 115,507 118,215 115,450 111,484 111,438 112,879 111,553 2.34%
NOSH 135,891 135,879 135,823 135,956 135,900 135,999 136,040 -0.07%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.90% 2.56% 2.61% 1.23% 1.74% 1.75% 2.44% -
ROE 8.97% 11.10% 12.28% 5.61% 8.13% 8.80% 11.95% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 438.16 437.04 459.09 465.11 464.10 468.75 451.89 -2.03%
EPS 7.63 9.66 10.44 4.60 6.67 7.30 9.80 -15.35%
DPS 0.05 0.04 0.00 0.02 3.33 0.00 0.00 -
NAPS 0.85 0.87 0.85 0.82 0.82 0.83 0.82 2.42%
Adjusted Per Share Value based on latest NOSH - 135,249
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 109.45 109.16 114.62 116.24 115.94 117.19 113.01 -2.10%
EPS 1.91 2.41 2.61 1.15 1.67 1.82 2.45 -15.28%
DPS 0.01 0.01 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.2123 0.2173 0.2122 0.2049 0.2048 0.2075 0.2051 2.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.67 0.70 0.65 0.65 0.78 0.725 0.685 -
P/RPS 0.15 0.16 0.14 0.14 0.17 0.15 0.15 0.00%
P/EPS 8.78 7.25 6.23 14.13 11.70 9.93 6.99 16.39%
EY 11.38 13.80 16.06 7.08 8.55 10.07 14.31 -14.15%
DY 0.08 0.06 0.00 0.03 4.27 0.00 0.00 -
P/NAPS 0.79 0.80 0.76 0.79 0.95 0.87 0.84 -4.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 20/08/15 21/05/15 27/02/15 24/11/14 22/08/14 21/05/14 -
Price 0.845 0.64 0.67 0.68 0.64 0.765 0.78 -
P/RPS 0.19 0.15 0.15 0.15 0.14 0.16 0.17 7.68%
P/EPS 11.08 6.63 6.42 14.78 9.60 10.48 7.96 24.64%
EY 9.03 15.09 15.58 6.76 10.42 9.54 12.56 -19.73%
DY 0.06 0.06 0.00 0.03 5.21 0.00 0.00 -
P/NAPS 0.99 0.74 0.79 0.83 0.78 0.92 0.95 2.78%

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