[SAMCHEM] QoQ Cumulative 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- -7.96%
YoY- -28.44%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 446,572 296,926 155,887 632,350 473,033 318,751 153,688 103.49%
PBT 11,922 10,704 5,511 11,989 11,961 8,060 5,261 72.43%
Tax -3,436 -3,089 -1,445 -4,201 -3,728 -2,487 -1,513 72.68%
NP 8,486 7,615 4,066 7,788 8,233 5,573 3,748 72.34%
-
NP to SH 7,773 6,563 3,545 6,254 6,795 4,964 3,333 75.77%
-
Tax Rate 28.82% 28.86% 26.22% 35.04% 31.17% 30.86% 28.76% -
Total Cost 438,086 289,311 151,821 624,562 464,800 313,178 149,940 104.24%
-
Net Worth 115,507 118,215 115,450 111,484 111,437 112,879 111,553 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 54 27 - 27 3,397 - - -
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 115,507 118,215 115,450 111,484 111,437 112,879 111,553 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 6.73% 5.55% 3.07% 5.61% 6.10% 4.40% 2.99% -
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 328.62 218.52 114.77 465.11 348.07 234.38 112.97 103.64%
EPS 5.72 4.83 2.61 4.60 5.00 3.65 2.45 75.89%
DPS 0.04 0.02 0.00 0.02 2.50 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 82.09 54.58 28.66 116.24 86.95 58.59 28.25 103.50%
EPS 1.43 1.21 0.65 1.15 1.25 0.91 0.61 76.37%
DPS 0.01 0.00 0.00 0.00 0.62 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 0.20 0.32 0.57 0.14 0.22 0.31 0.61 -52.41%
P/EPS 11.71 14.49 24.90 14.13 15.60 19.86 27.96 -43.99%
EY 8.54 6.90 4.02 7.08 6.41 5.03 3.58 78.43%
DY 0.06 0.03 0.00 0.03 3.21 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 0.26 0.29 0.58 0.15 0.18 0.33 0.69 -47.79%
P/EPS 14.77 13.25 25.67 14.78 12.80 20.96 31.84 -40.04%
EY 6.77 7.55 3.90 6.76 7.81 4.77 3.14 66.81%
DY 0.05 0.03 0.00 0.03 3.91 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