[SAMCHEM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.13%
YoY- -13.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 141,040 155,887 159,317 154,282 165,063 153,688 141,549 -0.24%
PBT 5,193 5,511 -28 3,901 2,800 5,261 1,213 164.35%
Tax -1,644 -1,445 -417 -1,241 -974 -1,513 -934 45.93%
NP 3,549 4,066 -445 2,660 1,826 3,748 279 447.46%
-
NP to SH 3,019 3,545 -541 1,830 1,632 3,333 308 359.92%
-
Tax Rate 31.66% 26.22% - 31.81% 34.79% 28.76% 77.00% -
Total Cost 137,491 151,821 159,762 151,622 163,237 149,940 141,270 -1.79%
-
Net Worth 118,312 115,450 110,904 111,155 112,879 111,553 107,200 6.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 27 - 27 3,388 - - 26 2.55%
Div Payout % 0.90% - 0.00% 185.19% - - 8.70% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 118,312 115,450 110,904 111,155 112,879 111,553 107,200 6.81%
NOSH 135,990 135,823 135,249 135,555 135,999 136,040 134,000 0.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.52% 2.61% -0.28% 1.72% 1.11% 2.44% 0.20% -
ROE 2.55% 3.07% -0.49% 1.65% 1.45% 2.99% 0.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 103.71 114.77 117.79 113.81 121.37 112.97 105.63 -1.21%
EPS 2.22 2.61 -0.40 1.35 1.20 2.45 0.23 355.21%
DPS 0.02 0.00 0.02 2.50 0.00 0.00 0.02 0.00%
NAPS 0.87 0.85 0.82 0.82 0.83 0.82 0.80 5.76%
Adjusted Per Share Value based on latest NOSH - 135,555
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.93 28.66 29.29 28.36 30.34 28.25 26.02 -0.23%
EPS 0.55 0.65 -0.10 0.34 0.30 0.61 0.06 339.78%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.2175 0.2122 0.2039 0.2043 0.2075 0.2051 0.1971 6.80%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.70 0.65 0.65 0.78 0.725 0.685 0.645 -
P/RPS 0.67 0.57 0.55 0.69 0.60 0.61 0.61 6.47%
P/EPS 31.53 24.90 -162.50 57.78 60.42 27.96 280.62 -76.80%
EY 3.17 4.02 -0.62 1.73 1.66 3.58 0.36 328.12%
DY 0.03 0.00 0.03 3.21 0.00 0.00 0.03 0.00%
P/NAPS 0.80 0.76 0.79 0.95 0.87 0.84 0.81 -0.82%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 27/02/15 24/11/14 22/08/14 21/05/14 27/02/14 -
Price 0.64 0.67 0.68 0.64 0.765 0.78 0.625 -
P/RPS 0.62 0.58 0.58 0.56 0.63 0.69 0.59 3.37%
P/EPS 28.83 25.67 -170.00 47.41 63.75 31.84 271.92 -77.69%
EY 3.47 3.90 -0.59 2.11 1.57 3.14 0.37 346.54%
DY 0.03 0.00 0.03 3.91 0.00 0.00 0.03 0.00%
P/NAPS 0.74 0.79 0.83 0.78 0.92 0.95 0.78 -3.45%

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