[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -61.86%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 632,350 473,033 318,751 153,688 543,021 401,435 264,643 78.44%
PBT 11,989 11,961 8,060 5,261 13,789 12,575 9,355 17.93%
Tax -4,201 -3,728 -2,487 -1,513 -4,395 -3,461 -2,577 38.39%
NP 7,788 8,233 5,573 3,748 9,394 9,114 6,778 9.67%
-
NP to SH 6,254 6,795 4,964 3,333 8,740 8,431 6,309 -0.58%
-
Tax Rate 35.04% 31.17% 30.86% 28.76% 31.87% 27.52% 27.55% -
Total Cost 624,562 464,800 313,178 149,940 533,627 392,321 257,865 80.06%
-
Net Worth 111,484 111,437 112,879 111,553 108,737 108,787 106,056 3.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 27 3,397 - - 27 - - -
Div Payout % 0.43% 50.00% - - 0.31% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 111,484 111,437 112,879 111,553 108,737 108,787 106,056 3.37%
NOSH 135,956 135,900 135,999 136,040 135,922 135,983 135,969 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.23% 1.74% 1.75% 2.44% 1.73% 2.27% 2.56% -
ROE 5.61% 6.10% 4.40% 2.99% 8.04% 7.75% 5.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 465.11 348.07 234.38 112.97 399.51 295.21 194.63 78.46%
EPS 4.60 5.00 3.65 2.45 6.43 6.20 4.64 -0.57%
DPS 0.02 2.50 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.82 0.82 0.83 0.82 0.80 0.80 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 136,040
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 116.24 86.95 58.59 28.25 99.82 73.79 48.65 78.44%
EPS 1.15 1.25 0.91 0.61 1.61 1.55 1.16 -0.57%
DPS 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2049 0.2048 0.2075 0.2051 0.1999 0.20 0.195 3.34%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.78 0.725 0.685 0.645 0.68 0.65 -
P/RPS 0.14 0.22 0.31 0.61 0.16 0.23 0.33 -43.45%
P/EPS 14.13 15.60 19.86 27.96 10.03 10.97 14.01 0.56%
EY 7.08 6.41 5.03 3.58 9.97 9.12 7.14 -0.55%
DY 0.03 3.21 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.79 0.95 0.87 0.84 0.81 0.85 0.83 -3.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 22/08/14 21/05/14 27/02/14 25/11/13 23/08/13 -
Price 0.68 0.64 0.765 0.78 0.625 0.62 0.61 -
P/RPS 0.15 0.18 0.33 0.69 0.16 0.21 0.31 -38.28%
P/EPS 14.78 12.80 20.96 31.84 9.72 10.00 13.15 8.07%
EY 6.76 7.81 4.77 3.14 10.29 10.00 7.61 -7.57%
DY 0.03 3.91 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.83 0.78 0.92 0.95 0.78 0.78 0.78 4.21%

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