[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 83.08%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 543,021 535,246 529,286 500,880 526,448 538,632 526,202 2.11%
PBT 13,789 16,766 18,710 23,376 12,862 16,510 18,914 -18.95%
Tax -4,395 -4,614 -5,154 -6,104 -3,542 -4,748 -5,308 -11.79%
NP 9,394 12,152 13,556 17,272 9,320 11,762 13,606 -21.83%
-
NP to SH 8,740 11,241 12,618 15,932 8,702 10,730 13,088 -23.54%
-
Tax Rate 31.87% 27.52% 27.55% 26.11% 27.54% 28.76% 28.06% -
Total Cost 533,627 523,094 515,730 483,608 517,128 526,869 512,596 2.70%
-
Net Worth 108,737 108,787 106,056 107,391 103,422 101,959 106,118 1.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27 - - - - - - -
Div Payout % 0.31% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 108,737 108,787 106,056 107,391 103,422 101,959 106,118 1.63%
NOSH 135,922 135,983 135,969 135,938 136,082 135,945 136,049 -0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.73% 2.27% 2.56% 3.45% 1.77% 2.18% 2.59% -
ROE 8.04% 10.33% 11.90% 14.84% 8.41% 10.52% 12.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 399.51 393.61 389.27 368.46 386.86 396.21 386.77 2.17%
EPS 6.43 8.27 9.28 11.72 6.40 7.89 9.62 -23.49%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.78 0.79 0.76 0.75 0.78 1.69%
Adjusted Per Share Value based on latest NOSH - 135,938
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.82 98.39 97.30 92.07 96.77 99.01 96.73 2.11%
EPS 1.61 2.07 2.32 2.93 1.60 1.97 2.41 -23.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1999 0.20 0.195 0.1974 0.1901 0.1874 0.1951 1.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.645 0.68 0.65 0.625 0.62 0.69 0.67 -
P/RPS 0.16 0.17 0.17 0.17 0.16 0.17 0.17 -3.95%
P/EPS 10.03 8.23 7.00 5.33 9.70 8.74 6.96 27.49%
EY 9.97 12.16 14.28 18.75 10.31 11.44 14.36 -21.53%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.83 0.79 0.82 0.92 0.86 -3.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 -
Price 0.625 0.62 0.61 0.69 0.615 0.64 0.69 -
P/RPS 0.16 0.16 0.16 0.19 0.16 0.16 0.18 -7.53%
P/EPS 9.72 7.50 6.57 5.89 9.62 8.11 7.17 22.42%
EY 10.29 13.33 15.21 16.99 10.40 12.33 13.94 -18.27%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.78 0.87 0.81 0.85 0.88 -7.70%

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