[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 33.63%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 318,751 153,688 543,021 401,435 264,643 125,220 526,448 -28.49%
PBT 8,060 5,261 13,789 12,575 9,355 5,844 12,862 -26.83%
Tax -2,487 -1,513 -4,395 -3,461 -2,577 -1,526 -3,542 -21.05%
NP 5,573 3,748 9,394 9,114 6,778 4,318 9,320 -29.09%
-
NP to SH 4,964 3,333 8,740 8,431 6,309 3,983 8,702 -31.28%
-
Tax Rate 30.86% 28.76% 31.87% 27.52% 27.55% 26.11% 27.54% -
Total Cost 313,178 149,940 533,627 392,321 257,865 120,902 517,128 -28.48%
-
Net Worth 112,879 111,553 108,737 108,787 106,056 107,391 103,422 6.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 27 - - - - -
Div Payout % - - 0.31% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 112,879 111,553 108,737 108,787 106,056 107,391 103,422 6.02%
NOSH 135,999 136,040 135,922 135,983 135,969 135,938 136,082 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.75% 2.44% 1.73% 2.27% 2.56% 3.45% 1.77% -
ROE 4.40% 2.99% 8.04% 7.75% 5.95% 3.71% 8.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 234.38 112.97 399.51 295.21 194.63 92.12 386.86 -28.46%
EPS 3.65 2.45 6.43 6.20 4.64 2.93 6.40 -31.29%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.80 0.80 0.78 0.79 0.76 6.06%
Adjusted Per Share Value based on latest NOSH - 136,025
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.59 28.25 99.82 73.79 48.65 23.02 96.77 -28.49%
EPS 0.91 0.61 1.61 1.55 1.16 0.73 1.60 -31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2075 0.2051 0.1999 0.20 0.195 0.1974 0.1901 6.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.725 0.685 0.645 0.68 0.65 0.625 0.62 -
P/RPS 0.31 0.61 0.16 0.23 0.33 0.68 0.16 55.60%
P/EPS 19.86 27.96 10.03 10.97 14.01 21.33 9.70 61.45%
EY 5.03 3.58 9.97 9.12 7.14 4.69 10.31 -38.10%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.81 0.85 0.83 0.79 0.82 4.03%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 21/05/14 27/02/14 25/11/13 23/08/13 22/05/13 25/02/13 -
Price 0.765 0.78 0.625 0.62 0.61 0.69 0.615 -
P/RPS 0.33 0.69 0.16 0.21 0.31 0.75 0.16 62.24%
P/EPS 20.96 31.84 9.72 10.00 13.15 23.55 9.62 68.30%
EY 4.77 3.14 10.29 10.00 7.61 4.25 10.40 -40.61%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.78 0.78 0.78 0.87 0.81 8.88%

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