[SAMCHEM] QoQ 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- -8.81%
YoY- 41.09%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 165,063 153,688 141,549 136,792 139,422 125,220 122,474 22.07%
PBT 2,800 5,261 1,213 3,220 3,511 5,844 479 225.55%
Tax -974 -1,513 -934 -884 -1,050 -1,526 19 -
NP 1,826 3,748 279 2,336 2,461 4,318 498 138.34%
-
NP to SH 1,632 3,333 308 2,122 2,327 3,983 654 84.28%
-
Tax Rate 34.79% 28.76% 77.00% 27.45% 29.91% 26.11% -3.97% -
Total Cost 163,237 149,940 141,270 134,456 136,961 120,902 121,976 21.50%
-
Net Worth 112,879 111,553 107,200 108,820 106,143 107,391 102,419 6.71%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 26 - - - - -
Div Payout % - - 8.70% - - - - -
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 112,879 111,553 107,200 108,820 106,143 107,391 102,419 6.71%
NOSH 135,999 136,040 134,000 136,025 136,081 135,938 134,761 0.61%
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 1.11% 2.44% 0.20% 1.71% 1.77% 3.45% 0.41% -
ROE 1.45% 2.99% 0.29% 1.95% 2.19% 3.71% 0.64% -
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 121.37 112.97 105.63 100.56 102.45 92.12 90.88 21.33%
EPS 1.20 2.45 0.23 1.56 1.71 2.93 0.48 84.51%
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 30.34 28.25 26.02 25.15 25.63 23.02 22.51 22.08%
EPS 0.30 0.61 0.06 0.39 0.43 0.73 0.12 84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2075 0.2051 0.1971 0.20 0.1951 0.1974 0.1883 6.70%
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 0.60 0.61 0.61 0.68 0.63 0.68 0.68 -8.02%
P/EPS 60.42 27.96 280.62 43.59 38.01 21.33 127.76 -39.38%
EY 1.66 3.58 0.36 2.29 2.63 4.69 0.78 65.68%
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 0.63 0.69 0.59 0.62 0.60 0.75 0.68 -4.97%
P/EPS 63.75 31.84 271.92 39.74 35.67 23.55 126.73 -36.82%
EY 1.57 3.14 0.37 2.52 2.80 4.25 0.79 58.26%
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