[SAMCHEM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 509.02%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,549 136,792 139,422 125,220 122,474 140,873 131,053 5.25%
PBT 1,213 3,220 3,511 5,844 479 2,926 3,731 -52.62%
Tax -934 -884 -1,050 -1,526 19 -907 -1,297 -19.61%
NP 279 2,336 2,461 4,318 498 2,019 2,434 -76.30%
-
NP to SH 308 2,122 2,327 3,983 654 1,504 2,660 -76.15%
-
Tax Rate 77.00% 27.45% 29.91% 26.11% -3.97% 31.00% 34.76% -
Total Cost 141,270 134,456 136,961 120,902 121,976 138,854 128,619 6.43%
-
Net Worth 107,200 108,820 106,143 107,391 102,419 101,621 105,857 0.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 26 - - - - - - -
Div Payout % 8.70% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 107,200 108,820 106,143 107,391 102,419 101,621 105,857 0.84%
NOSH 134,000 136,025 136,081 135,938 134,761 135,495 135,714 -0.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.20% 1.71% 1.77% 3.45% 0.41% 1.43% 1.86% -
ROE 0.29% 1.95% 2.19% 3.71% 0.64% 1.48% 2.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 105.63 100.56 102.45 92.12 90.88 103.97 96.57 6.14%
EPS 0.23 1.56 1.71 2.93 0.48 1.11 1.96 -75.93%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.78 0.79 0.76 0.75 0.78 1.69%
Adjusted Per Share Value based on latest NOSH - 135,938
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.02 25.15 25.63 23.02 22.51 25.90 24.09 5.25%
EPS 0.06 0.39 0.43 0.73 0.12 0.28 0.49 -75.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1971 0.20 0.1951 0.1974 0.1883 0.1868 0.1946 0.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.645 0.68 0.65 0.625 0.62 0.69 0.67 -
P/RPS 0.61 0.68 0.63 0.68 0.68 0.66 0.69 -7.86%
P/EPS 280.62 43.59 38.01 21.33 127.76 62.16 34.18 305.41%
EY 0.36 2.29 2.63 4.69 0.78 1.61 2.93 -75.19%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.83 0.79 0.82 0.92 0.86 -3.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 -
Price 0.625 0.62 0.61 0.69 0.615 0.64 0.69 -
P/RPS 0.59 0.62 0.60 0.75 0.68 0.62 0.71 -11.58%
P/EPS 271.92 39.74 35.67 23.55 126.73 57.66 35.20 289.32%
EY 0.37 2.52 2.80 4.25 0.79 1.73 2.84 -74.20%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.78 0.87 0.81 0.85 0.88 -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