[SAMCHEM] QoQ Cumulative 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- 48.93%
YoY- -21.32%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 155,887 632,350 473,033 318,751 153,688 543,021 401,435 -46.80%
PBT 5,511 11,989 11,961 8,060 5,261 13,789 12,575 -42.33%
Tax -1,445 -4,201 -3,728 -2,487 -1,513 -4,395 -3,461 -44.16%
NP 4,066 7,788 8,233 5,573 3,748 9,394 9,114 -41.64%
-
NP to SH 3,545 6,254 6,795 4,964 3,333 8,740 8,431 -43.90%
-
Tax Rate 26.22% 35.04% 31.17% 30.86% 28.76% 31.87% 27.52% -
Total Cost 151,821 624,562 464,800 313,178 149,940 533,627 392,321 -46.92%
-
Net Worth 115,450 111,484 111,437 112,879 111,553 108,737 108,787 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 3,397 - - 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 115,450 111,484 111,437 112,879 111,553 108,737 108,787 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 3.07% 5.61% 6.10% 4.40% 2.99% 8.04% 7.75% -
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 114.77 465.11 348.07 234.38 112.97 399.51 295.21 -46.76%
EPS 2.61 4.60 5.00 3.65 2.45 6.43 6.20 -43.86%
DPS 0.00 0.02 2.50 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 28.66 116.24 86.95 58.59 28.25 99.82 73.79 -46.79%
EPS 0.65 1.15 1.25 0.91 0.61 1.61 1.55 -44.00%
DPS 0.00 0.00 0.62 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 0.57 0.14 0.22 0.31 0.61 0.16 0.23 83.23%
P/EPS 24.90 14.13 15.60 19.86 27.96 10.03 10.97 72.80%
EY 4.02 7.08 6.41 5.03 3.58 9.97 9.12 -42.10%
DY 0.00 0.03 3.21 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 0.58 0.15 0.18 0.33 0.69 0.16 0.21 96.97%
P/EPS 25.67 14.78 12.80 20.96 31.84 9.72 10.00 87.58%
EY 3.90 6.76 7.81 4.77 3.14 10.29 10.00 -46.65%
DY 0.00 0.03 3.91 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