[SAMCHEM] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -41.58%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 153,688 141,549 136,792 139,422 125,220 122,474 140,873 5.98%
PBT 5,261 1,213 3,220 3,511 5,844 479 2,926 47.91%
Tax -1,513 -934 -884 -1,050 -1,526 19 -907 40.69%
NP 3,748 279 2,336 2,461 4,318 498 2,019 51.10%
-
NP to SH 3,333 308 2,122 2,327 3,983 654 1,504 70.06%
-
Tax Rate 28.76% 77.00% 27.45% 29.91% 26.11% -3.97% 31.00% -
Total Cost 149,940 141,270 134,456 136,961 120,902 121,976 138,854 5.25%
-
Net Worth 111,553 107,200 108,820 106,143 107,391 102,419 101,621 6.41%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 26 - - - - - -
Div Payout % - 8.70% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 111,553 107,200 108,820 106,143 107,391 102,419 101,621 6.41%
NOSH 136,040 134,000 136,025 136,081 135,938 134,761 135,495 0.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.44% 0.20% 1.71% 1.77% 3.45% 0.41% 1.43% -
ROE 2.99% 0.29% 1.95% 2.19% 3.71% 0.64% 1.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 112.97 105.63 100.56 102.45 92.12 90.88 103.97 5.69%
EPS 2.45 0.23 1.56 1.71 2.93 0.48 1.11 69.60%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.80 0.78 0.79 0.76 0.75 6.13%
Adjusted Per Share Value based on latest NOSH - 136,081
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.25 26.02 25.15 25.63 23.02 22.51 25.90 5.96%
EPS 0.61 0.06 0.39 0.43 0.73 0.12 0.28 68.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2051 0.1971 0.20 0.1951 0.1974 0.1883 0.1868 6.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.685 0.645 0.68 0.65 0.625 0.62 0.69 -
P/RPS 0.61 0.61 0.68 0.63 0.68 0.68 0.66 -5.12%
P/EPS 27.96 280.62 43.59 38.01 21.33 127.76 62.16 -41.32%
EY 3.58 0.36 2.29 2.63 4.69 0.78 1.61 70.44%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.85 0.83 0.79 0.82 0.92 -5.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 27/02/14 25/11/13 23/08/13 22/05/13 25/02/13 23/11/12 -
Price 0.78 0.625 0.62 0.61 0.69 0.615 0.64 -
P/RPS 0.69 0.59 0.62 0.60 0.75 0.68 0.62 7.39%
P/EPS 31.84 271.92 39.74 35.67 23.55 126.73 57.66 -32.71%
EY 3.14 0.37 2.52 2.80 4.25 0.79 1.73 48.84%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 0.78 0.78 0.87 0.81 0.85 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