[SAMCHEM] QoQ 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- 982.14%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 159,317 154,282 165,063 153,688 141,549 136,792 139,422 9.27%
PBT -28 3,901 2,800 5,261 1,213 3,220 3,511 -
Tax -417 -1,241 -974 -1,513 -934 -884 -1,050 -45.87%
NP -445 2,660 1,826 3,748 279 2,336 2,461 -
-
NP to SH -541 1,830 1,632 3,333 308 2,122 2,327 -
-
Tax Rate - 31.81% 34.79% 28.76% 77.00% 27.45% 29.91% -
Total Cost 159,762 151,622 163,237 149,940 141,270 134,456 136,961 10.78%
-
Net Worth 110,904 111,155 112,879 111,553 107,200 108,820 106,143 2.96%
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 3,388 - - 26 - - -
Div Payout % 0.00% 185.19% - - 8.70% - - -
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 110,904 111,155 112,879 111,553 107,200 108,820 106,143 2.96%
NOSH 135,249 135,555 135,999 136,040 134,000 136,025 136,081 -0.40%
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 -0.28% 1.72% 1.11% 2.44% 0.20% 1.71% 1.77% -
ROE -0.49% 1.65% 1.45% 2.99% 0.29% 1.95% 2.19% -
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 117.79 113.81 121.37 112.97 105.63 100.56 102.45 9.72%
EPS -0.40 1.35 1.20 2.45 0.23 1.56 1.71 -
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 29.29 28.36 30.34 28.25 26.02 25.15 25.63 9.28%
EPS -0.10 0.34 0.30 0.61 0.06 0.39 0.43 -
DPS 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.2043 0.2075 0.2051 0.1971 0.20 0.1951 2.97%
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 0.55 0.69 0.60 0.61 0.61 0.68 0.63 -8.63%
P/EPS -162.50 57.78 60.42 27.96 280.62 43.59 38.01 -
EY -0.62 1.73 1.66 3.58 0.36 2.29 2.63 -
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 0.58 0.56 0.63 0.69 0.59 0.62 0.60 -2.22%
P/EPS -170.00 47.41 63.75 31.84 271.92 39.74 35.67 -
EY -0.59 2.11 1.57 3.14 0.37 2.52 2.80 -
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