[SAMCHEM] QoQ TTM 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- -3.78%
YoY- -40.21%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 571,451 542,983 523,908 527,989 519,620 526,448 531,063 5.01%
PBT 13,205 13,788 13,054 12,760 12,980 12,862 15,364 -9.61%
Tax -4,381 -4,394 -3,441 -3,464 -3,711 -3,542 -3,815 9.67%
NP 8,824 9,394 9,613 9,296 9,269 9,320 11,549 -16.43%
-
NP to SH 8,090 8,740 9,086 8,468 8,801 8,701 11,014 -18.60%
-
Tax Rate 33.18% 31.87% 26.36% 27.15% 28.59% 27.54% 24.83% -
Total Cost 562,627 533,589 514,295 518,693 510,351 517,128 519,514 5.46%
-
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 3,427 3,427 3,400 - - - - -
Div Payout % 42.37% 39.22% 37.43% - - - - -
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 1.54% 1.73% 1.83% 1.76% 1.78% 1.77% 2.17% -
ROE 7.25% 8.15% 8.35% 7.98% 8.20% 8.50% 10.84% -
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 420.06 405.21 385.15 387.99 382.25 390.65 391.94 4.73%
EPS 5.95 6.52 6.68 6.22 6.47 6.46 8.13 -18.80%
DPS 2.52 2.52 2.50 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 105.05 99.81 96.31 97.06 95.52 96.77 97.62 5.01%
EPS 1.49 1.61 1.67 1.56 1.62 1.60 2.02 -18.37%
DPS 0.63 0.63 0.63 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 0.16 0.16 0.18 0.17 0.16 0.16 0.18 -7.55%
P/EPS 11.52 9.89 10.18 10.45 9.65 9.60 8.49 22.58%
EY 8.68 10.11 9.82 9.57 10.36 10.41 11.78 -18.43%
DY 3.68 3.91 3.68 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 0.19 0.15 0.16 0.16 0.18 0.16 0.16 12.15%
P/EPS 13.12 9.58 9.28 9.80 10.66 9.53 7.87 40.63%
EY 7.62 10.44 10.77 10.20 9.38 10.50 12.70 -28.88%
DY 3.23 4.03 4.03 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